DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.92
Today's Fair Value
$0.73 -61.98%
Margin of Safety
-163.01%
Projected Value (5Y)
$1.17 -39.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 27.07% | CAGR (5y): 49.39%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 0.64x)
%