DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.62
Today's Fair Value
$0.57 -78.24%
Margin of Safety
-359.65%
Projected Value (5Y)
$0.92 -64.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.17% | CAGR (5y): 0%
%
Regression: 0.96% | CAGR (5y): 1.47%
%
Regression: -41.86% | CAGR (5y): -30.66%
Capped at 30.00x (Historical 5y: 5.04x)
%