DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.00
Today's Fair Value
$3.27 -83.65%
Margin of Safety
-511.62%
Projected Value (5Y)
$5.27 -73.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -28.89% | CAGR (5y): 0%
%
Regression: 0.13% | CAGR (5y): 0.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 65.47x)
%