DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.43
Today's Fair Value
$0.98 -89.61%
Margin of Safety
-862.24%
Projected Value (5Y)
$1.58 -83.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -91.96% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 55.39x)
%