DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.13
Today's Fair Value
$0.65 -42.48%
Margin of Safety
-73.85%
Projected Value (5Y)
$1.04 -7.96%
Dividends Paid (5Y)
$0.37
DCF Inputs
Scenario
%
Regression: -13.53% | CAGR (5y): 0%
%
Regression: 1.12% | CAGR (5y): 0.43%
%
Regression: 14.36% | CAGR (5y): -9.23%
Capped at 30.00x (Historical 5y: 20.15x)
%