DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.54
Today's Fair Value
$3.01 -33.7%
Margin of Safety
-50.83%
Projected Value (5Y)
$4.84 +6.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.51% | CAGR (5y): -1.85%
%
Regression: 2.13% | CAGR (5y): 3.15%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%