DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.11
Today's Fair Value
$0.34 -69.37%
Margin of Safety
-226.47%
Projected Value (5Y)
$0.55 -50.45%
Dividends Paid (5Y)
$0.44
DCF Inputs
Scenario
%
Regression: 26.49% | CAGR (5y): 0%
%
Regression: 1.12% | CAGR (5y): 1.78%
%
Regression: 2.04% | CAGR (5y): 5.34%
Capped at 30.00x (Historical 5y: 54.58x)
%