DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.99
Today's Fair Value
$3.87 -35.39%
Margin of Safety
-54.78%
Projected Value (5Y)
$6.24 +4.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.51% | CAGR (5y): -38.71%
%
Regression: 0.72% | CAGR (5y): -0.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.94x)
%