DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.96
Today's Fair Value
$0.52 -89.52%
Margin of Safety
-853.85%
Projected Value (5Y)
$0.83 -83.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.07% | CAGR (5y): 6.09%
%
Regression: 24.08% | CAGR (5y): 5.81%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.61x)
%