DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.34
Today's Fair Value
$0.48 -95.77%
Margin of Safety
-2262.50%
Projected Value (5Y)
$0.77 -93.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -23.07% | CAGR (5y): -34.5%
%
Regression: 0.64% | CAGR (5y): 0.09%
%
Regression: -3.68% | CAGR (5y): -20.51%
Capped at 18.00x (Historical 5y: 38.27x)
%