DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.00
Today's Fair Value
$1.56 -61%
Margin of Safety
-156.41%
Projected Value (5Y)
$2.51 -37.25%
Dividends Paid (5Y)
$1.71
DCF Inputs
Scenario
%
Regression: -8.62% | CAGR (5y): -24.29%
%
Regression: 0.37% | CAGR (5y): -0.65%
%
Regression: 6.63% | CAGR (5y): 4.06%
Capped at 13.67x (Historical 5y: 3.1x)
%