DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.16
Today's Fair Value
$1.01 -12.93%
Margin of Safety
-14.85%
Projected Value (5Y)
$1.63 +40.52%
Dividends Paid (5Y)
$1.57
DCF Inputs
Scenario
%
Regression: 2.09% | CAGR (5y): -26.85%
%
Regression: 0.83% | CAGR (5y): 3.41%
%
Regression: 34.16% | CAGR (5y): 34.16%
Capped at 30.00x (Historical 5y: 0.22x)
%