DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.22
Today's Fair Value
$0.87 -28.69%
Margin of Safety
-40.23%
Projected Value (5Y)
$1.40 +14.75%
Dividends Paid (5Y)
$0.42
DCF Inputs
Scenario
%
Regression: 9.35% | CAGR (5y): 24.83%
%
Regression: 0% | CAGR (5y): -0.01%
%
Regression: 5.98% | CAGR (5y): 8.48%
Capped at 30.00x (Historical 5y: 5.57x)
%