DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.37
Today's Fair Value
$0.18 -92.41%
Margin of Safety
-1216.67%
Projected Value (5Y)
$0.29 -87.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 65.84% | CAGR (5y): 16.29%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 19.53x)
%