DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.74
Today's Fair Value
$1.22 -55.47%
Margin of Safety
-124.59%
Projected Value (5Y)
$1.96 -28.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.97% | CAGR (5y): 0%
%
Regression: 3.9% | CAGR (5y): 4.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.59x)
%