DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.18
Today's Fair Value
$0.55 -89.38%
Margin of Safety
-841.82%
Projected Value (5Y)
$0.88 -83.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.26% | CAGR (5y): -57.1%
%
Regression: 1.25% | CAGR (5y): -0.28%
%
Regression: -3.67% | CAGR (5y): -21.17%
Capped at 30.00x (Historical 5y: 17.14x)
%