DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.89
Today's Fair Value
$0.69 -89.99%
Margin of Safety
-898.55%
Projected Value (5Y)
$1.11 -83.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.25% | CAGR (5y): -39.76%
%
Regression: 8.63% | CAGR (5y): 11.58%
%
Regression: 0% | CAGR (5y): -75%
Capped at 13.67x (Historical 5y: 0.34x)
%