DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.98
Today's Fair Value
$1.61 -18.69%
Margin of Safety
-22.98%
Projected Value (5Y)
$2.60 +31.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.85% | CAGR (5y): 0%
%
Regression: 2.64% | CAGR (5y): 3.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 14.75x)
%