DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.23
Today's Fair Value
$2.69 -78%
Margin of Safety
-354.65%
Projected Value (5Y)
$4.33 -64.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.71% | CAGR (5y): -10.63%
%
Regression: 2.81% | CAGR (5y): -2.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.11x)
%