DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.54
Today's Fair Value
$1.02 -71.19%
Margin of Safety
-247.06%
Projected Value (5Y)
$1.65 -53.39%
Dividends Paid (5Y)
$0.76
DCF Inputs
Scenario
%
Regression: -8.68% | CAGR (5y): -35.02%
%
Regression: 0.4% | CAGR (5y): 0.25%
%
Regression: -1.43% | CAGR (5y): 8.29%
Capped at 30.00x (Historical 5y: 18.35x)
%