DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.24
Today's Fair Value
$1.33 -92.71%
Margin of Safety
-1271.43%
Projected Value (5Y)
$2.15 -88.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.68% | CAGR (5y): 0%
%
Regression: -0.99% | CAGR (5y): -0.95%
%
Regression: 6.56% | CAGR (5y): -1.45%
Capped at 30.00x (Historical 5y: 277x)
%