DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.94
Today's Fair Value
$1.05 -64.29%
Margin of Safety
-180.00%
Projected Value (5Y)
$1.69 -42.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -16.37% | CAGR (5y): -35.29%
%
Regression: 2.2% | CAGR (5y): 2.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.05x)
%