DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.51
Today's Fair Value
$0.79 -94.56%
Margin of Safety
-1736.71%
Projected Value (5Y)
$1.27 -91.25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.08% | CAGR (5y): 0%
%
Regression: -1.6% | CAGR (5y): -1.81%
%
Regression: 1.6% | CAGR (5y): 9.77%
Capped at 30.00x (Historical 5y: 23.3x)
%