DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.60
Today's Fair Value
$2.59 -53.75%
Margin of Safety
-116.22%
Projected Value (5Y)
$4.17 -25.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.8% | CAGR (5y): 0%
%
Regression: -0.41% | CAGR (5y): -1.71%
%
Regression: -25.91% | CAGR (5y): -0.65%
Capped at 30.00x (Historical 5y: 12.19x)
%