DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.77
Today's Fair Value
$6.84 +788.31%
Margin of Safety
+88.74%
Projected Value (5Y)
$11.01 +1329.87%
Dividends Paid (5Y)
$3.32
DCF Inputs
Scenario
%
Regression: 39.58% | CAGR (5y): 9.88%
%
Regression: 5.91% | CAGR (5y): -2.89%
%
Regression: 54.49% | CAGR (5y): 48.52%
Capped at 13.67x (Historical 5y: 0.32x)
%