DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.37
Today's Fair Value
$1.99 -16.03%
Margin of Safety
-19.10%
Projected Value (5Y)
$3.20 +35.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.65% | CAGR (5y): 5.05%
%
Regression: 0.64% | CAGR (5y): 0.75%
%
Regression: -30.72% | CAGR (5y): -28.14%
Capped at 13.67x (Historical 5y: 0.28x)
%