DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.52
Today's Fair Value
$2.65 -41.37%
Margin of Safety
-70.57%
Projected Value (5Y)
$4.26 -5.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -13.55% | CAGR (5y): -4.17%
%
Regression: 1.9% | CAGR (5y): 2.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.53x)
%