DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.90
Today's Fair Value
$1.22 -86.29%
Margin of Safety
-629.51%
Projected Value (5Y)
$1.97 -77.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.51% | CAGR (5y): 0%
%
Regression: 0.32% | CAGR (5y): -7.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 225.93x)
%