DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.66
Today's Fair Value
$1.01 -78.33%
Margin of Safety
-361.39%
Projected Value (5Y)
$1.62 -65.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1% | CAGR (5y): -8.98%
%
Regression: 4.21% | CAGR (5y): 0.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4x)
%