DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.80
Today's Fair Value
$0.95 -66.07%
Margin of Safety
-194.74%
Projected Value (5Y)
$1.53 -45.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 47.88% | CAGR (5y): 101%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.44x)
%