DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.15
Today's Fair Value
$1.95 -62.14%
Margin of Safety
-164.10%
Projected Value (5Y)
$3.14 -39.03%
Dividends Paid (5Y)
$0.79
DCF Inputs
Scenario
%
Regression: 2.64% | CAGR (5y): -19.07%
%
Regression: -0.02% | CAGR (5y): 0%
%
Regression: 12.32% | CAGR (5y): 10.85%
Capped at 30.00x (Historical 5y: 3.34x)
%