DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.39
Today's Fair Value
$0.22 -94.99%
Margin of Safety
-1895.45%
Projected Value (5Y)
$0.35 -92.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.61% | CAGR (5y): 1.34%
%
Regression: 5.17% | CAGR (5y): 6.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 15.92x)
%