DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.58
Today's Fair Value
$0.52 -10.34%
Margin of Safety
-11.54%
Projected Value (5Y)
$0.84 +44.83%
Dividends Paid (5Y)
$0.52
DCF Inputs
Scenario
%
Regression: -5.81% | CAGR (5y): 0%
%
Regression: 0.61% | CAGR (5y): 0.22%
%
Regression: -11.33% | CAGR (5y): 76.72%
Capped at 30.00x (Historical 5y: 6.49x)
%