DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.54
Today's Fair Value
$2.38 -81.02%
Margin of Safety
-426.89%
Projected Value (5Y)
$3.84 -69.38%
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: 6.97x)
%