DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.04
Today's Fair Value
$2.16 -85.64%
Margin of Safety
-596.30%
Projected Value (5Y)
$3.48 -76.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.76% | CAGR (5y): -37.98%
%
Regression: -6.74% | CAGR (5y): -7.92%
%
Regression: 5.61% | CAGR (5y): 7.72%
Capped at 13.67x (Historical 5y: 1.26x)
%