DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.36
Today's Fair Value
$0.19 -95.64%
Margin of Safety
-2194.74%
Projected Value (5Y)
$0.31 -92.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.53% | CAGR (5y): 0%
%
Regression: 9.3% | CAGR (5y): 11.08%
%
Regression: -18.77% | CAGR (5y): -20.63%
Capped at 18.00x (Historical 5y: 18.56x)
%