DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.50
Today's Fair Value
$1.79 -82.95%
Margin of Safety
-486.59%
Projected Value (5Y)
$2.88 -72.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 73.51% | CAGR (5y): 115.54%
%
Regression: 1.39% | CAGR (5y): 2.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.09x)
%