DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.62
Today's Fair Value
$0.83 -68.32%
Margin of Safety
-215.66%
Projected Value (5Y)
$1.33 -49.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 223.34x)
%