DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.34
Today's Fair Value
$1.64 -29.91%
Margin of Safety
-42.68%
Projected Value (5Y)
$2.64 +12.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.75% | CAGR (5y): -16.04%
%
Regression: 4.88% | CAGR (5y): -1.53%
%
Regression: 0% | CAGR (5y): 337.5%
Capped at 30.00x (Historical 5y: 11.12x)
%