DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.59
Today's Fair Value
$0.17 -93.44%
Margin of Safety
-1423.53%
Projected Value (5Y)
$0.28 -89.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -31.28% | CAGR (5y): 0%
%
Regression: 2.92% | CAGR (5y): 5.11%
%
Regression: -1.05% | CAGR (5y): -1.17%
Capped at 30.00x (Historical 5y: 6.34x)
%