DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.59
Today's Fair Value
$0.76 -78.83%
Margin of Safety
-372.37%
Projected Value (5Y)
$1.22 -66.02%
Dividends Paid (5Y)
$0.93
DCF Inputs
Scenario
%
Regression: 1.67% | CAGR (5y): 0%
%
Regression: 0.02% | CAGR (5y): 0.04%
%
Regression: 3.67% | CAGR (5y): 3.44%
Capped at 30.00x (Historical 5y: 2.53x)
%