DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.91
Today's Fair Value
$1.25 -34.55%
Margin of Safety
-52.80%
Projected Value (5Y)
$2.01 +5.24%
Dividends Paid (5Y)
$0.41
DCF Inputs
Scenario
%
Regression: -4.67% | CAGR (5y): -2.69%
%
Regression: -0.45% | CAGR (5y): -0.59%
%
Regression: -3.35% | CAGR (5y): -4.48%
Capped at 13.67x (Historical 5y: 0.92x)
%