DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.67
Today's Fair Value
$0.25 -96.25%
Margin of Safety
-2568.00%
Projected Value (5Y)
$0.40 -94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.26% | CAGR (5y): -2.9%
%
Regression: -1.49% | CAGR (5y): -2.34%
%
Regression: 3.44% | CAGR (5y): 10.2%
Capped at 30.00x (Historical 5y: 10.07x)
%