DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.24
Today's Fair Value
$0.71 -95.63%
Margin of Safety
-2187.32%
Projected Value (5Y)
$1.15 -92.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.91% | CAGR (5y): -25.99%
%
Regression: -1.32% | CAGR (5y): -0.6%
%
Regression: 5% | CAGR (5y): 5.33%
Capped at 30.00x (Historical 5y: 10.82x)
%