DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.71
Today's Fair Value
$1.47 -14.04%
Margin of Safety
-16.33%
Projected Value (5Y)
$2.36 +38.01%
Dividends Paid (5Y)
$0.35
DCF Inputs
Scenario
%
Regression: 9.26% | CAGR (5y): 0.76%
%
Regression: 0.86% | CAGR (5y): 0.12%
%
Regression: 18.84% | CAGR (5y): 33.27%
Capped at 30.00x (Historical 5y: 29.7x)
%