DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.52
Today's Fair Value
$1.74 -61.5%
Margin of Safety
-159.77%
Projected Value (5Y)
$2.81 -37.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -19.85% | CAGR (5y): 0%
%
Regression: 1.34% | CAGR (5y): 4.38%
%
Regression: 21.5% | CAGR (5y): -8.54%
Capped at 30.00x (Historical 5y: 11.81x)
%