DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.62
Today's Fair Value
$0.66 -74.81%
Margin of Safety
-296.97%
Projected Value (5Y)
$1.06 -59.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.51% | CAGR (5y): 0%
%
Regression: 2.73% | CAGR (5y): 3.37%
%
Regression: 0% | CAGR (5y): -33.33%
Capped at 18.00x (Historical 5y: 2.96x)
%