DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.46
Today's Fair Value
$2.24 +53.42%
Margin of Safety
+34.82%
Projected Value (5Y)
$3.61 +147.26%
Dividends Paid (5Y)
$1.14
DCF Inputs
Scenario
%
Regression: 1.34% | CAGR (5y): 0%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: -6.03% | CAGR (5y): 103.12%
Capped at 30.00x (Historical 5y: 12.23x)
%