DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.15
Today's Fair Value
$0.33 -97.28%
Margin of Safety
-3581.82%
Projected Value (5Y)
$0.53 -95.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.11% | CAGR (5y): -61.03%
%
Regression: -1.16% | CAGR (5y): -1.51%
%
Regression: 34.19% | CAGR (5y): 27.97%
Capped at 30.00x (Historical 5y: 10.11x)
%