DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.66
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. NINOY
currently has negative Free Cash Flow.
Scenario
%
Regression: -19.46% | CAGR (5y): 0%
%
Regression: -1.75% | CAGR (5y): -2.16%
%
Regression: -0.93% | CAGR (5y): -13.36%
Capped at 30.00x (Historical 5y: 44x)
%