DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.65
Today's Fair Value
$1.42 -69.46%
Margin of Safety
-227.46%
Projected Value (5Y)
$2.28 -50.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.88% | CAGR (5y): -21.09%
%
Regression: 3.25% | CAGR (5y): 0%
%
Regression: 4.31% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 2.86x)
%