DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.95
Today's Fair Value
$0.66 -30.53%
Margin of Safety
-43.94%
Projected Value (5Y)
$1.06 +11.58%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: 26.88% | CAGR (5y): 0%
%
Regression: 37.1% | CAGR (5y): 57.32%
%
Regression: -23.44% | CAGR (5y): -42.74%
Capped at 18.00x (Historical 5y: 1.65x)
%