DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.12
Today's Fair Value
$44.99 +991.99%
Margin of Safety
+90.84%
Projected Value (5Y)
$72.46 +1658.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 112.03% | CAGR (5y): -29.16%
%
Regression: -24.06% | CAGR (5y): -24.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.72x)
%