DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.72
Today's Fair Value
$1.27 -91.37%
Margin of Safety
-1059.06%
Projected Value (5Y)
$2.05 -86.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -14.49% | CAGR (5y): -45.5%
%
Regression: -0.8% | CAGR (5y): -1.52%
%
Regression: 2.21% | CAGR (5y): -16.74%
Capped at 30.00x (Historical 5y: 22.13x)
%