DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.33
Today's Fair Value
$1.09 -74.83%
Margin of Safety
-297.25%
Projected Value (5Y)
$1.75 -59.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.69% | CAGR (5y): -1.17%
%
Regression: 11.78% | CAGR (5y): 24.9%
%
Regression: 0.54% | CAGR (5y): -3.38%
Capped at 13.67x (Historical 5y: 0.87x)
%