DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.65
Today's Fair Value
$0.43 -97.06%
Margin of Safety
-3306.98%
Projected Value (5Y)
$0.70 -95.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -45.48% | CAGR (5y): 0%
%
Regression: 2.5% | CAGR (5y): 1.68%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.34x)
%