DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.85
Today's Fair Value
$2.03 +138.82%
Margin of Safety
+58.13%
Projected Value (5Y)
$3.27 +284.71%
Dividends Paid (5Y)
$0.21
DCF Inputs
Scenario
%
Regression: 11.61% | CAGR (5y): 0%
%
Regression: -0.75% | CAGR (5y): -1.64%
%
Regression: -2.33% | CAGR (5y): -11.05%
Capped at 30.00x (Historical 5y: 6.17x)
%