DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.88
Today's Fair Value
$1.65 -57.47%
Margin of Safety
-135.15%
Projected Value (5Y)
$2.65 -31.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.37% | CAGR (5y): -33.2%
%
Regression: 8.91% | CAGR (5y): 5.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.14x)
%