DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.99
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. TII
currently has negative Free Cash Flow.
Scenario
%
Regression: 56.35% | CAGR (5y): 0%
%
Regression: 30.22% | CAGR (5y): 1.44%
%
Regression: 36.89% | CAGR (5y): 36.89%
Capped at 30.00x (Historical 5y: 7.67x)
%