DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.26
Today's Fair Value
$0.59 -92.86%
Margin of Safety
-1300.00%
Projected Value (5Y)
$0.95 -88.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.24% | CAGR (5y): 0%
%
Regression: 0.74% | CAGR (5y): 1.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 120.56x)
%