DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.97
Today's Fair Value
$1.40 -71.83%
Margin of Safety
-255.00%
Projected Value (5Y)
$2.26 -54.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -30.07% | CAGR (5y): -18.15%
%
Regression: -1.71% | CAGR (5y): -1.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.81x)
%