DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.91
Today's Fair Value
$0.60 -97.13%
Margin of Safety
-3385.00%
Projected Value (5Y)
$0.97 -95.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 57.27% | CAGR (5y): 0%
%
Regression: 23.1% | CAGR (5y): 54.99%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%