DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.79
Today's Fair Value
$1.93 -71.58%
Margin of Safety
-251.81%
Projected Value (5Y)
$3.11 -54.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.59% | CAGR (5y): -4.41%
%
Regression: -0.21% | CAGR (5y): 0.27%
%
Regression: -31.25% | CAGR (5y): -25.65%
Capped at 13.67x (Historical 5y: 0.29x)
%