DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.60
Today's Fair Value
$0.45 -90.22%
Margin of Safety
-922.22%
Projected Value (5Y)
$0.73 -84.13%
Dividends Paid (5Y)
$0.32
DCF Inputs
Scenario
%
Regression: 6.96% | CAGR (5y): -36.95%
%
Regression: 4.06% | CAGR (5y): 6.99%
%
Regression: -3.31% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 11.37x)
%