DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.30
Today's Fair Value
$1.42 -38.26%
Margin of Safety
-61.97%
Projected Value (5Y)
$2.29 -0.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.28% | CAGR (5y): 0%
%
Regression: -4.03% | CAGR (5y): -3.29%
%
Regression: -8.13% | CAGR (5y): -12.42%
Capped at 30.00x (Historical 5y: 35.26x)
%