DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.94
Today's Fair Value
$0.76 -80.71%
Margin of Safety
-418.42%
Projected Value (5Y)
$1.23 -68.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.06% | CAGR (5y): -23.58%
%
Regression: 4.85% | CAGR (5y): 9.73%
%
Regression: 0.82% | CAGR (5y): -5.05%
Capped at 30.00x (Historical 5y: 5.96x)
%