DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.84
Today's Fair Value
$1.66 +97.62%
Margin of Safety
+49.40%
Projected Value (5Y)
$2.68 +219.05%
Dividends Paid (5Y)
$1.20
DCF Inputs
Scenario
%
Regression: 5.81% | CAGR (5y): 1.2%
%
Regression: -1.52% | CAGR (5y): -2.8%
%
Regression: 18.44% | CAGR (5y): 29.37%
Capped at 30.00x (Historical 5y: 8.11x)
%