DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.21
Today's Fair Value
$2.68 +121.49%
Margin of Safety
+54.85%
Projected Value (5Y)
$4.32 +257.02%
Dividends Paid (5Y)
$0.17
DCF Inputs
Scenario
%
Regression: 24.21% | CAGR (5y): 1.95%
%
Regression: 0.69% | CAGR (5y): 0.99%
%
Regression: 50.38% | CAGR (5y): 38%
Capped at 30.00x (Historical 5y: 7.78x)
%