DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.62
Today's Fair Value
$1.03 -77.71%
Margin of Safety
-348.54%
Projected Value (5Y)
$1.66 -64.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -36.21% | CAGR (5y): 0%
%
Regression: 2.35% | CAGR (5y): 2.7%
%
Regression: -12.69% | CAGR (5y): -15.6%
Capped at 18.00x (Historical 5y: 14.65x)
%