DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.27
Today's Fair Value
$0.14 -99.34%
Margin of Safety
-15092.86%
Projected Value (5Y)
$0.22 -98.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -36.13% | CAGR (5y): -31.17%
%
Regression: 26.82% | CAGR (5y): 4.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 4.21x)
%