DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.35
Today's Fair Value
$1.61 -31.49%
Margin of Safety
-45.96%
Projected Value (5Y)
$2.60 +10.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.75% | CAGR (5y): 3.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.68x)
%