DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.90
Today's Fair Value
$2.12 -56.73%
Margin of Safety
-131.13%
Projected Value (5Y)
$3.42 -30.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -23.02% | CAGR (5y): 0%
%
Regression: -0.41% | CAGR (5y): -0.7%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.25x)
%