DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.00
Today's Fair Value
$0.92 -95.4%
Margin of Safety
-2073.91%
Projected Value (5Y)
$1.48 -92.6%
Dividends Paid (5Y)
$0.33
DCF Inputs
Scenario
%
Regression: -13.56% | CAGR (5y): -18.61%
%
Regression: 0.55% | CAGR (5y): 0.62%
%
Regression: 4.11% | CAGR (5y): 4.15%
Capped at 30.00x (Historical 5y: 204.16x)
%