DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.49
Today's Fair Value
$0.20 -86.58%
Margin of Safety
-645.00%
Projected Value (5Y)
$0.33 -77.85%
Dividends Paid (5Y)
$0.26
DCF Inputs
Scenario
%
Regression: 7.8% | CAGR (5y): -11.42%
%
Regression: 25.49% | CAGR (5y): 58.01%
%
Regression: 7.23% | CAGR (5y): -17.75%
Capped at 30.00x (Historical 5y: 1.75x)
%