DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.18
Today's Fair Value
$0.82 -30.51%
Margin of Safety
-43.90%
Projected Value (5Y)
$1.32 +11.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.76% | CAGR (5y): 0.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.41x)
%