DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.31
Today's Fair Value
$0.42 -90.26%
Margin of Safety
-926.19%
Projected Value (5Y)
$0.67 -84.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.21% | CAGR (5y): -27.04%
%
Regression: 1.27% | CAGR (5y): 2.03%
%
Regression: 2.05% | CAGR (5y): 6.15%
Capped at 30.00x (Historical 5y: 24.87x)
%