DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.96
Today's Fair Value
$1.07 -82.05%
Margin of Safety
-457.01%
Projected Value (5Y)
$1.73 -70.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.89% | CAGR (5y): -31.92%
%
Regression: 6% | CAGR (5y): 9.73%
%
Regression: 102.26% | CAGR (5y): 102.26%
Capped at 13.67x (Historical 5y: 0.32x)
%