DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.91
Today's Fair Value
$0.51 -89.61%
Margin of Safety
-862.75%
Projected Value (5Y)
$0.82 -83.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.46% | CAGR (5y): 0%
%
Regression: -0.52% | CAGR (5y): -0.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 69.44x)
%