DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.95
Today's Fair Value
$1.88 -36.27%
Margin of Safety
-56.91%
Projected Value (5Y)
$3.02 +2.37%
Dividends Paid (5Y)
$1.00
DCF Inputs
Scenario
%
Regression: -3.73% | CAGR (5y): -6.95%
%
Regression: 9.86% | CAGR (5y): 10.76%
%
Regression: -17.19% | CAGR (5y): -17.62%
Capped at 13.67x (Historical 5y: 0.55x)
%