DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.40
Today's Fair Value
$1.23 -48.75%
Margin of Safety
-95.12%
Projected Value (5Y)
$1.98 -17.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.8% | CAGR (5y): -22.58%
%
Regression: 3.08% | CAGR (5y): 4.31%
%
Regression: -4.04% | CAGR (5y): -21.4%
Capped at 30.00x (Historical 5y: 5.79x)
%