DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.01
Today's Fair Value
$1.39 -86.11%
Margin of Safety
-620.14%
Projected Value (5Y)
$2.24 -77.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -15.37% | CAGR (5y): -21%
%
Regression: -9.69% | CAGR (5y): -12.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.07x)
%