DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.46
Today's Fair Value
$0.48 -86.13%
Margin of Safety
-620.83%
Projected Value (5Y)
$0.78 -77.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 4.16% | CAGR (5y): 2.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 111.88x)
%