DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.80
Today's Fair Value
$1.66 -7.78%
Margin of Safety
-8.43%
Projected Value (5Y)
$2.68 +48.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.63% | CAGR (5y): -3.61%
%
Regression: -0.4% | CAGR (5y): -10.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.24x)
%