DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.73
Today's Fair Value
$0.53 -85.79%
Margin of Safety
-603.77%
Projected Value (5Y)
$0.86 -76.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.89% | CAGR (5y): 58.72%
%
Regression: 5.29% | CAGR (5y): 12.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 124.25x)
%