DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.63
Today's Fair Value
$1.29 -20.86%
Margin of Safety
-26.36%
Projected Value (5Y)
$2.08 +27.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.56% | CAGR (5y): 0.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.38x)
%