DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.88
Today's Fair Value
$0.56 -80.56%
Margin of Safety
-414.29%
Projected Value (5Y)
$0.90 -68.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.35% | CAGR (5y): -17.5%
%
Regression: 0.03% | CAGR (5y): -0.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.48x)
%