DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.02
Today's Fair Value
$1.89 -52.99%
Margin of Safety
-112.70%
Projected Value (5Y)
$3.04 -24.38%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: -0.74% | CAGR (5y): -5.24%
%
Regression: 5.45% | CAGR (5y): 14.2%
%
Regression: -27.84% | CAGR (5y): -49.35%
Capped at 13.67x (Historical 5y: 0.47x)
%