DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.61
Today's Fair Value
$0.96 -40.37%
Margin of Safety
-67.71%
Projected Value (5Y)
$1.54 -4.35%
Dividends Paid (5Y)
$0.87
DCF Inputs
Scenario
%
Regression: -2.34% | CAGR (5y): -18.12%
%
Regression: -3.63% | CAGR (5y): -4.65%
%
Regression: 253.55% | CAGR (5y): 253.55%
Capped at 30.00x (Historical 5y: 21.62x)
%