DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.20
Today's Fair Value
$2.33 -74.67%
Margin of Safety
-294.85%
Projected Value (5Y)
$3.75 -59.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -53.29% | CAGR (5y): 0%
%
Regression: -0.45% | CAGR (5y): -0.44%
%
Regression: 0% | CAGR (5y): -7.68%
Capped at 30.00x (Historical 5y: 19.59x)
%