DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.79
Today's Fair Value
$1.48 -69.1%
Margin of Safety
-223.65%
Projected Value (5Y)
$2.38 -50.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0% | CAGR (5y): -3.53%
%
Regression: 16.01% | CAGR (5y): 36.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.7x)
%