DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.19
Today's Fair Value
$0.18 -97.8%
Margin of Safety
-4450.00%
Projected Value (5Y)
$0.29 -96.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -19.38% | CAGR (5y): -47.58%
%
Regression: 0.67% | CAGR (5y): 0.94%
%
Regression: -0.54% | CAGR (5y): 25.59%
Capped at 30.00x (Historical 5y: 14.11x)
%