DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.83
Today's Fair Value
$1.54 -45.58%
Margin of Safety
-83.77%
Projected Value (5Y)
$2.48 -12.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 40.13% | CAGR (5y): -29.57%
%
Regression: 2.52% | CAGR (5y): 12.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.2x)
%