DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.48
Today's Fair Value
$0.44 -87.36%
Margin of Safety
-690.91%
Projected Value (5Y)
$0.71 -79.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -15.57% | CAGR (5y): -50.89%
%
Regression: 8.46% | CAGR (5y): 14.2%
%
Regression: -26.58% | CAGR (5y): -12.95%
Capped at 30.00x (Historical 5y: 16.96x)
%