DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.51
Today's Fair Value
$1.50 -40.24%
Margin of Safety
-67.33%
Projected Value (5Y)
$2.42 -3.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -15.54% | CAGR (5y): 0%
%
Regression: 7.32% | CAGR (5y): 10.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.92x)
%