DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.17
Today's Fair Value
$2.20 +88.03%
Margin of Safety
+46.82%
Projected Value (5Y)
$3.55 +203.42%
Dividends Paid (5Y)
$0.87
DCF Inputs
Scenario
%
Regression: 40.08% | CAGR (5y): 0%
%
Regression: 0.39% | CAGR (5y): 0.43%
%
Regression: 55.25% | CAGR (5y): 104.44%
Capped at 30.00x (Historical 5y: 15.71x)
%