DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.84
Today's Fair Value
$0.98 -85.67%
Margin of Safety
-597.96%
Projected Value (5Y)
$1.58 -76.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.41% | CAGR (5y): 16.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.29x)
%