DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.44
Today's Fair Value
$1.23 -64.24%
Margin of Safety
-179.67%
Projected Value (5Y)
$1.98 -42.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 21.27% | CAGR (5y): 1.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 89.35x)
%