DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.52
Today's Fair Value
$2.38 -84.66%
Margin of Safety
-552.10%
Projected Value (5Y)
$3.83 -75.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.19% | CAGR (5y): -3.09%
%
Regression: 1.63% | CAGR (5y): 0%
%
Regression: -18.03% | CAGR (5y): -45.15%
Capped at 30.00x (Historical 5y: 3.25x)
%