DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.30
Today's Fair Value
$0.25 -80.77%
Margin of Safety
-420.00%
Projected Value (5Y)
$0.41 -68.46%
Dividends Paid (5Y)
$0.17
DCF Inputs
Scenario
%
Regression: -10.21% | CAGR (5y): -29.18%
%
Regression: 12.48% | CAGR (5y): 8.44%
%
Regression: 151.28% | CAGR (5y): 177.1%
Capped at 13.67x (Historical 5y: 0.15x)
%