DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.92
Today's Fair Value
$1.68 -57.14%
Margin of Safety
-133.33%
Projected Value (5Y)
$2.71 -30.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.13% | CAGR (5y): -3.93%
%
Regression: 9.39% | CAGR (5y): 0.25%
%
Regression: -9.75% | CAGR (5y): -4.36%
Capped at 13.67x (Historical 5y: 0.34x)
%