DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.49
Today's Fair Value
$0.96 -93.37%
Margin of Safety
-1409.38%
Projected Value (5Y)
$1.55 -89.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -27.17% | CAGR (5y): -10.84%
%
Regression: -10.05% | CAGR (5y): -31.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%