DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.65
Today's Fair Value
$0.78 -83.23%
Margin of Safety
-496.15%
Projected Value (5Y)
$1.26 -72.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -16.64% | CAGR (5y): -31.94%
%
Regression: -1.7% | CAGR (5y): -0.95%
%
Regression: -7.09% | CAGR (5y): -30.82%
Capped at 30.00x (Historical 5y: 12.19x)
%