DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.54
Today's Fair Value
$1.15 -82.42%
Margin of Safety
-468.70%
Projected Value (5Y)
$1.85 -71.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.4% | CAGR (5y): -7.79%
%
Regression: 1.54% | CAGR (5y): 3.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.25x)
%