DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.80
Today's Fair Value
$1.37 -63.95%
Margin of Safety
-177.37%
Projected Value (5Y)
$2.20 -42.11%
Dividends Paid (5Y)
$0.74
DCF Inputs
Scenario
%
Regression: 10.4% | CAGR (5y): 0%
%
Regression: -1.56% | CAGR (5y): -2.86%
%
Regression: 40.86% | CAGR (5y): -36.62%
Capped at 18.00x (Historical 5y: 3.29x)
%