DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.91
Today's Fair Value
$0.73 -74.91%
Margin of Safety
-298.63%
Projected Value (5Y)
$1.17 -59.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.9% | CAGR (5y): -2.05%
%
Regression: -3.1% | CAGR (5y): -12.94%
%
Regression: 3.06% | CAGR (5y): -8.19%
Capped at 30.00x (Historical 5y: 0.79x)
%