DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.89
Today's Fair Value
$1.33 -29.63%
Margin of Safety
-42.11%
Projected Value (5Y)
$2.15 +13.76%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: 3.09% | CAGR (5y): 0%
%
Regression: 14.92% | CAGR (5y): 4.84%
%
Regression: 0% | CAGR (5y): -37.43%
Capped at 30.00x (Historical 5y: 16.28x)
%