DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.50
Today's Fair Value
$0.19 -87.33%
Margin of Safety
-689.47%
Projected Value (5Y)
$0.31 -79.33%
Dividends Paid (5Y)
$0.24
DCF Inputs
Scenario
%
Regression: 7.8% | CAGR (5y): -11.42%
%
Regression: 25.49% | CAGR (5y): 58.01%
%
Regression: -4.02% | CAGR (5y): -12.43%
Capped at 30.00x (Historical 5y: 1.82x)
%