DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.18
Today's Fair Value
$0.82 -74.21%
Margin of Safety
-287.80%
Projected Value (5Y)
$1.32 -58.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.71% | CAGR (5y): 0.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 86.91x)
%