DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.09
Today's Fair Value
$1.92 -53.06%
Margin of Safety
-113.02%
Projected Value (5Y)
$3.10 -24.21%
Dividends Paid (5Y)
$0.87
DCF Inputs
Scenario
%
Regression: 25.18% | CAGR (5y): 42.12%
%
Regression: 7.66% | CAGR (5y): 1.84%
%
Regression: 40.55% | CAGR (5y): 37.67%
Capped at 30.00x (Historical 5y: 6.56x)
%