DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.44
Today's Fair Value
$2.00 -41.86%
Margin of Safety
-72.00%
Projected Value (5Y)
$3.22 -6.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.38% | CAGR (5y): -6.34%
%
Regression: 8.88% | CAGR (5y): 10.57%
%
Regression: 4.59% | CAGR (5y): -15.34%
Capped at 13.67x (Historical 5y: 0.66x)
%