DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.50
Today's Fair Value
$0.99 -60.4%
Margin of Safety
-152.53%
Projected Value (5Y)
$1.59 -36.4%
Dividends Paid (5Y)
$0.25
DCF Inputs
Scenario
%
Regression: 6.05% | CAGR (5y): 2.61%
%
Regression: 2.62% | CAGR (5y): 2.34%
%
Regression: -4.14% | CAGR (5y): 4.93%
Capped at 30.00x (Historical 5y: 7.7x)
%