DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.16
Today's Fair Value
$1.55 -92.31%
Margin of Safety
-1200.65%
Projected Value (5Y)
$2.50 -87.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.02% | CAGR (5y): -4.29%
%
Regression: 6.03% | CAGR (5y): 16.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.04x)
%