DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.23
Today's Fair Value
$0.32 -95.57%
Margin of Safety
-2159.38%
Projected Value (5Y)
$0.51 -92.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 29.53% | CAGR (5y): 19.59%
%
Regression: -15.23% | CAGR (5y): -13.83%
Capped at 30.00x (Historical 5y: 287.56x)
%