DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.37
Today's Fair Value
$0.65 -94.75%
Margin of Safety
-1803.08%
Projected Value (5Y)
$1.04 -91.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.19% | CAGR (5y): 0%
%
Regression: 4.57% | CAGR (5y): 12.43%
%
Regression: -9.03% | CAGR (5y): -24.63%
Capped at 30.00x (Historical 5y: 21.24x)
%