DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.76
Today's Fair Value
$0.74 -57.95%
Margin of Safety
-137.84%
Projected Value (5Y)
$1.19 -32.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.62% | CAGR (5y): 15.97%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.91x)
%