DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.66
Today's Fair Value
$1.26 -72.96%
Margin of Safety
-269.84%
Projected Value (5Y)
$2.03 -56.44%
Dividends Paid (5Y)
$0.81
DCF Inputs
Scenario
%
Regression: 0.31% | CAGR (5y): -25.76%
%
Regression: 1.68% | CAGR (5y): 2.42%
%
Regression: 17.18% | CAGR (5y): -10.49%
Capped at 30.00x (Historical 5y: 7.13x)
%