DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.03
Today's Fair Value
$1.76 -13.3%
Margin of Safety
-15.34%
Projected Value (5Y)
$2.84 +39.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.03% | CAGR (5y): 0.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.87x)
%