DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.12
Today's Fair Value
$1.54 -62.62%
Margin of Safety
-167.53%
Projected Value (5Y)
$2.48 -39.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 6.9% | CAGR (5y): 8.29%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 1.4x)
%