DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.50
Today's Fair Value
$1.66 -82.53%
Margin of Safety
-472.29%
Projected Value (5Y)
$2.67 -71.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.7% | CAGR (5y): 0%
%
Regression: 21.68% | CAGR (5y): 4.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.45x)
%