DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.67
Today's Fair Value
$0.70 -58.08%
Margin of Safety
-138.57%
Projected Value (5Y)
$1.12 -32.93%
Dividends Paid (5Y)
$1.08
DCF Inputs
Scenario
%
Regression: -3.9% | CAGR (5y): -10.67%
%
Regression: 17.45% | CAGR (5y): -0.03%
%
Regression: -2.77% | CAGR (5y): -2.52%
Capped at 30.00x (Historical 5y: 402.59x)
%