DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.83
Today's Fair Value
$0.60 -78.8%
Margin of Safety
-371.67%
Projected Value (5Y)
$0.96 -66.08%
Dividends Paid (5Y)
$0.70
DCF Inputs
Scenario
%
Regression: -5.09% | CAGR (5y): -18.58%
%
Regression: 1.85% | CAGR (5y): 1.58%
%
Regression: 5.93% | CAGR (5y): 59.29%
Capped at 30.00x (Historical 5y: 15.26x)
%