DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.28
Today's Fair Value
$0.78 -65.79%
Margin of Safety
-192.31%
Projected Value (5Y)
$1.25 -45.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 16.1% | CAGR (5y): 15.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.28x)
%