DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.50
Today's Fair Value
$0.22 -96.62%
Margin of Safety
-2854.55%
Projected Value (5Y)
$0.36 -94.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -35.18% | CAGR (5y): -85.04%
%
Regression: 3.07% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): -68.75%
Capped at 18.00x (Historical 5y: 15.26x)
%