DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.68
Today's Fair Value
$1.01 -91.35%
Margin of Safety
-1056.44%
Projected Value (5Y)
$1.63 -86.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.66% | CAGR (5y): -17.33%
%
Regression: 8.66% | CAGR (5y): 15.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 76.79x)
%