DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.67
Today's Fair Value
$1.17 -79.37%
Margin of Safety
-384.62%
Projected Value (5Y)
$1.88 -66.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.87% | CAGR (5y): 0%
%
Regression: -0.39% | CAGR (5y): 0.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.13x)
%