DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.23
Today's Fair Value
$0.36 -88.85%
Margin of Safety
-797.22%
Projected Value (5Y)
$0.58 -82.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 11.82% | CAGR (5y): 5.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 103.57x)
%