DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.53
Today's Fair Value
$1.32 +149.06%
Margin of Safety
+59.85%
Projected Value (5Y)
$2.13 +301.89%
Dividends Paid (5Y)
$0.29
DCF Inputs
Scenario
%
Regression: 26.63% | CAGR (5y): 13.88%
%
Regression: 3.39% | CAGR (5y): 0.67%
%
Regression: 13.89% | CAGR (5y): 18.18%
Capped at 30.00x (Historical 5y: 12.98x)
%