DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.18
Today's Fair Value
$1.06 -82.85%
Margin of Safety
-483.02%
Projected Value (5Y)
$1.71 -72.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.97% | CAGR (5y): 0%
%
Regression: 15.5% | CAGR (5y): 2.07%
%
Regression: 34.48% | CAGR (5y): 47.73%
Capped at 30.00x (Historical 5y: 13.96x)
%