DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.67
Today's Fair Value
$2.35 +250.75%
Margin of Safety
+71.49%
Projected Value (5Y)
$3.79 +465.67%
Dividends Paid (5Y)
$0.14
DCF Inputs
Scenario
%
Regression: 25.69% | CAGR (5y): -7.65%
%
Regression: 3.88% | CAGR (5y): 6.61%
%
Regression: 29.37% | CAGR (5y): -34.6%
Capped at 30.00x (Historical 5y: 3.49x)
%