DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.18
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. SID
currently has negative Free Cash Flow.
Scenario
%
Regression: 0.02% | CAGR (5y): 0%
%
Regression: -0.33% | CAGR (5y): -0.79%
%
Regression: -4.22% | CAGR (5y): 4.28%
Capped at 30.00x (Historical 5y: 8.02x)
%