DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.95
Today's Fair Value
$0.35 -96.09%
Margin of Safety
-2457.14%
Projected Value (5Y)
$0.57 -93.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.39% | CAGR (5y): 6.31%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.56x)
%