DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.94
Today's Fair Value
$1.94 -34.01%
Margin of Safety
-51.55%
Projected Value (5Y)
$3.13 +6.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.62% | CAGR (5y): 5.16%
%
Regression: 0.93% | CAGR (5y): -1.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.05x)
%