DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.89
Today's Fair Value
$2.22 +149.44%
Margin of Safety
+59.91%
Projected Value (5Y)
$3.58 +302.25%
Dividends Paid (5Y)
$0.52
DCF Inputs
Scenario
%
Regression: 26.31% | CAGR (5y): 19.75%
%
Regression: 1.18% | CAGR (5y): 0.11%
%
Regression: 111.74% | CAGR (5y): 88.63%
Capped at 30.00x (Historical 5y: 3.13x)
%