DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.62
Today's Fair Value
$1.46 -68.4%
Margin of Safety
-216.44%
Projected Value (5Y)
$2.35 -49.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.88% | CAGR (5y): -21.09%
%
Regression: 3.25% | CAGR (5y): 0%
%
Regression: 4.2% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 2.88x)
%