DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.50
Today's Fair Value
$1.09 -56.4%
Margin of Safety
-129.36%
Projected Value (5Y)
$1.76 -29.6%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: 10.25% | CAGR (5y): 0%
%
Regression: 2.59% | CAGR (5y): 5.1%
%
Regression: -59.5% | CAGR (5y): -53.08%
Capped at 18.00x (Historical 5y: 3.8x)
%