DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.07
Today's Fair Value
$1.44 -76.28%
Margin of Safety
-321.53%
Projected Value (5Y)
$2.32 -61.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.64% | CAGR (5y): -0.16%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 70.71x)
%