DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.98
Today's Fair Value
$2.34 -73.94%
Margin of Safety
-283.76%
Projected Value (5Y)
$3.77 -58.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -35% | CAGR (5y): -35.15%
%
Regression: 0.76% | CAGR (5y): 0.76%
%
Regression: 506.34% | CAGR (5y): 506.34%
Capped at 13.67x (Historical 5y: 0.78x)
%