DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.46
Today's Fair Value
$2.04 -80.5%
Margin of Safety
-412.75%
Projected Value (5Y)
$3.29 -68.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.06% | CAGR (5y): -19.8%
%
Regression: -0.06% | CAGR (5y): -1.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.87x)
%