DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.14
Today's Fair Value
$0.68 -94.82%
Margin of Safety
-1832.35%
Projected Value (5Y)
$1.10 -91.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.84% | CAGR (5y): 2.04%
%
Regression: -1.49% | CAGR (5y): -2.47%
%
Regression: 1.6% | CAGR (5y): 9.77%
Capped at 30.00x (Historical 5y: 9.97x)
%