DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.70
Today's Fair Value
$2.35 -72.99%
Margin of Safety
-270.21%
Projected Value (5Y)
$3.79 -56.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.64% | CAGR (5y): -16.38%
%
Regression: 8.57% | CAGR (5y): 7.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.06x)
%