DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.95
Today's Fair Value
$0.76 -80.76%
Margin of Safety
-419.74%
Projected Value (5Y)
$1.23 -68.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.06% | CAGR (5y): -23.58%
%
Regression: 4.85% | CAGR (5y): 9.73%
%
Regression: 38.19% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.99x)
%