DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.99
Today's Fair Value
$1.33 -66.67%
Margin of Safety
-200.00%
Projected Value (5Y)
$2.15 -46.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.52% | CAGR (5y): 0%
%
Regression: 3.96% | CAGR (5y): 6.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.23x)
%