DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.61
Today's Fair Value
$1.32 -94.16%
Margin of Safety
-1612.88%
Projected Value (5Y)
$2.12 -90.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.15% | CAGR (5y): -39.79%
%
Regression: 2.7% | CAGR (5y): 0.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.59x)
%