DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.54
Today's Fair Value
$1.93 -70.49%
Margin of Safety
-238.86%
Projected Value (5Y)
$3.11 -52.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.19% | CAGR (5y): -11.63%
%
Regression: 15.96% | CAGR (5y): -0.27%
%
Regression: 0% | CAGR (5y): 24.1%
Capped at 13.67x (Historical 5y: 0.51x)
%