DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.06
Today's Fair Value
$55.49 +5134.91%
Margin of Safety
+98.09%
Projected Value (5Y)
$89.37 +8331.13%
Dividends Paid (5Y)
$0.50
DCF Inputs
Scenario
%
Regression: 34.68% | CAGR (5y): 2.4%
%
Regression: -15.15% | CAGR (5y): -35.04%
%
Regression: 22.47% | CAGR (5y): 22.47%
Capped at 13.67x (Historical 5y: 0.79x)
%