DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.52
Today's Fair Value
$1.70 -32.54%
Margin of Safety
-48.24%
Projected Value (5Y)
$2.74 +8.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.6% | CAGR (5y): 0%
%
Regression: 4.37% | CAGR (5y): 2.52%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.41x)
%