DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.38
Today's Fair Value
$0.79 -66.81%
Margin of Safety
-201.27%
Projected Value (5Y)
$1.27 -46.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.32% | CAGR (5y): -35.21%
%
Regression: -4.07% | CAGR (5y): -14.15%
%
Regression: 74.11% | CAGR (5y): 58.74%
Capped at 13.67x (Historical 5y: 0.73x)
%