DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.88
Today's Fair Value
$0.70 -85.66%
Margin of Safety
-597.14%
Projected Value (5Y)
$1.12 -77.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.36% | CAGR (5y): -34.19%
%
Regression: 6.14% | CAGR (5y): -1.62%
%
Regression: -10.4% | CAGR (5y): -14.27%
Capped at 30.00x (Historical 5y: 4.37x)
%