DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.07
Today's Fair Value
$1.95 -36.48%
Margin of Safety
-57.44%
Projected Value (5Y)
$3.14 +2.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.03% | CAGR (5y): 0.02%
%
Regression: 6.6% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 24.49x)
%