DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.07
Today's Fair Value
$0.73 -31.78%
Margin of Safety
-46.58%
Projected Value (5Y)
$1.18 +10.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.96% | CAGR (5y): 9.69%
%
Regression: 143.69% | CAGR (5y): 211.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.6x)
%