DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.29
Today's Fair Value
$0.20 -97.26%
Margin of Safety
-3545.00%
Projected Value (5Y)
$0.32 -95.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.08% | CAGR (5y): 0%
%
Regression: -1.6% | CAGR (5y): -1.81%
%
Regression: 3.44% | CAGR (5y): 10.2%
Capped at 30.00x (Historical 5y: 11.71x)
%