DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.84
Today's Fair Value
$4.34 +416.67%
Margin of Safety
+80.65%
Projected Value (5Y)
$6.99 +732.14%
Dividends Paid (5Y)
$0.26
DCF Inputs
Scenario
%
Regression: 494.61% | CAGR (5y): 719.95%
%
Regression: -46.89% | CAGR (5y): -50.75%
%
Regression: 0% | CAGR (5y): 50%
Capped at 13.67x (Historical 5y: 0.87x)
%