DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.04
Today's Fair Value
$1.34 -55.92%
Margin of Safety
-126.87%
Projected Value (5Y)
$2.16 -28.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.77% | CAGR (5y): -22.56%
%
Regression: 2.8% | CAGR (5y): 4.31%
%
Regression: -2.89% | CAGR (5y): -18.82%
Capped at 30.00x (Historical 5y: 5.91x)
%