DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.50
Today's Fair Value
$0.48 -89.33%
Margin of Safety
-837.50%
Projected Value (5Y)
$0.77 -82.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.73% | CAGR (5y): 0%
%
Regression: 4.48% | CAGR (5y): 2.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.13x)
%