DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.40
Today's Fair Value
$0.91 -90.32%
Margin of Safety
-932.97%
Projected Value (5Y)
$1.47 -84.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -14.03% | CAGR (5y): -14.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%