DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.38
Today's Fair Value
$1.66 -30.25%
Margin of Safety
-43.37%
Projected Value (5Y)
$2.68 +12.61%
Dividends Paid (5Y)
$0.65
DCF Inputs
Scenario
%
Regression: -2.1% | CAGR (5y): -1.05%
%
Regression: -0.28% | CAGR (5y): 0.15%
%
Regression: -4.36% | CAGR (5y): 4.21%
Capped at 13.67x (Historical 5y: 0.86x)
%