DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.80
Today's Fair Value
$1.48 -88.44%
Margin of Safety
-764.86%
Projected Value (5Y)
$2.38 -81.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.59% | CAGR (5y): 21.48%
%
Regression: 66.25% | CAGR (5y): 84.28%
%
Regression: -7.95% | CAGR (5y): -7.86%
Capped at 13.67x (Historical 5y: 0.22x)
%