DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.40
Today's Fair Value
$0.55 -97.54%
Margin of Safety
-3972.73%
Projected Value (5Y)
$0.88 -96.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.55% | CAGR (5y): -39.9%
%
Regression: 1.63% | CAGR (5y): 1.82%
%
Regression: 0% | CAGR (5y): 200%
Capped at 30.00x (Historical 5y: 9.63x)
%