DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.26
Today's Fair Value
$1.11 -11.9%
Margin of Safety
-13.51%
Projected Value (5Y)
$1.78 +41.27%
Dividends Paid (5Y)
$0.49
DCF Inputs
Scenario
%
Regression: 16.25% | CAGR (5y): 10.84%
%
Regression: 12.27% | CAGR (5y): 5.55%
%
Regression: -4.82% | CAGR (5y): 3.6%
Capped at 13.67x (Historical 5y: 0.93x)
%