DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.50
Today's Fair Value
$1.38 -44.8%
Margin of Safety
-81.16%
Projected Value (5Y)
$2.22 -11.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 40.13% | CAGR (5y): -29.57%
%
Regression: 2.52% | CAGR (5y): 12.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.09x)
%