DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.88
Today's Fair Value
$3.28 -76.37%
Margin of Safety
-323.17%
Projected Value (5Y)
$5.29 -61.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -21.71% | CAGR (5y): -51.3%
%
Regression: -4.56% | CAGR (5y): -4.7%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.19x)
%