DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.00
Today's Fair Value
$1.28 -36%
Margin of Safety
-56.25%
Projected Value (5Y)
$2.06 +3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -23.33% | CAGR (5y): -50.96%
%
Regression: -2.18% | CAGR (5y): 5.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8x)
%