DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.62
Today's Fair Value
$1.23 -89.41%
Margin of Safety
-844.72%
Projected Value (5Y)
$1.98 -82.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.72% | CAGR (5y): -48.92%
%
Regression: 4.08% | CAGR (5y): -15.24%
%
Regression: 22.84% | CAGR (5y): 25.76%
Capped at 30.00x (Historical 5y: 44.05x)
%