DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.17
Today's Fair Value
$1.37 -56.78%
Margin of Safety
-131.39%
Projected Value (5Y)
$2.21 -30.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 10.24% | CAGR (5y): 3.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.18x)
%