DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.95
Today's Fair Value
$1.19 +25.26%
Margin of Safety
+20.17%
Projected Value (5Y)
$1.91 +101.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.39% | CAGR (5y): 1.65%
%
Regression: 20.32% | CAGR (5y): 16.21%
%
Regression: -4.57% | CAGR (5y): -24.21%
Capped at 13.67x (Historical 5y: 0.62x)
%