DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.59
Today's Fair Value
$0.79 -94.59%
Margin of Safety
-1746.84%
Projected Value (5Y)
$1.27 -91.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 6.78% | CAGR (5y): 6.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 250.48x)
%