DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.49
Today's Fair Value
$2.64 -24.36%
Margin of Safety
-32.20%
Projected Value (5Y)
$4.25 +21.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.5% | CAGR (5y): 0%
%
Regression: 0.51% | CAGR (5y): 5.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.46x)
%