DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.96
Today's Fair Value
$0.15 -99.56%
Margin of Safety
-22540.00%
Projected Value (5Y)
$0.24 -99.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.76% | CAGR (5y): -32.88%
%
Regression: -1.97% | CAGR (5y): -5.05%
%
Regression: 4.24% | CAGR (5y): 1.81%
Capped at 30.00x (Historical 5y: 4.84x)
%