DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.17
Today's Fair Value
$2.20 -47.24%
Margin of Safety
-89.55%
Projected Value (5Y)
$3.54 -15.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.82% | CAGR (5y): 0%
%
Regression: 4.1% | CAGR (5y): 4.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.59x)
%