DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.39
Today's Fair Value
$0.78 -92.49%
Margin of Safety
-1232.05%
Projected Value (5Y)
$1.25 -87.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.4% | CAGR (5y): 4.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 211.26x)
%