DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.02
Today's Fair Value
$0.84 -72.19%
Margin of Safety
-259.52%
Projected Value (5Y)
$1.36 -54.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.47% | CAGR (5y): -17.7%
%
Regression: -0.34% | CAGR (5y): 0.13%
%
Regression: -1.2% | CAGR (5y): -15.89%
Capped at 13.67x (Historical 5y: 0.71x)
%