DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.14
Today's Fair Value
$0.72 -91.15%
Margin of Safety
-1030.56%
Projected Value (5Y)
$1.16 -85.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.6% | CAGR (5y): 9.35%
%
Regression: 0.75% | CAGR (5y): -1.62%
%
Regression: -12.19% | CAGR (5y): 26.39%
Capped at 30.00x (Historical 5y: 7.76x)
%