DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.47
Today's Fair Value
$2.28 -58.32%
Margin of Safety
-139.91%
Projected Value (5Y)
$3.68 -32.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.55% | CAGR (5y): -10.09%
%
Regression: 24.45% | CAGR (5y): -40.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.78x)
%