DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.20
Today's Fair Value
$1.94 +61.67%
Margin of Safety
+38.14%
Projected Value (5Y)
$3.13 +160.83%
Dividends Paid (5Y)
$0.35
DCF Inputs
Scenario
%
Regression: 0.85% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -1.71% | CAGR (5y): 74.25%
Capped at 30.00x (Historical 5y: 15.48x)
%