DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.51
Today's Fair Value
$1.75 -61.2%
Margin of Safety
-157.71%
Projected Value (5Y)
$2.82 -37.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.39% | CAGR (5y): 0%
%
Regression: 15.92% | CAGR (5y): 13.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.38x)
%