DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.04
Today's Fair Value
$1.51 -70.04%
Margin of Safety
-233.77%
Projected Value (5Y)
$2.43 -51.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.04% | CAGR (5y): 0%
%
Regression: 3.54% | CAGR (5y): 5.2%
%
Regression: -7.01% | CAGR (5y): -22.41%
Capped at 30.00x (Historical 5y: 15.02x)
%