DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.28
Today's Fair Value
$1.35 -40.79%
Margin of Safety
-68.89%
Projected Value (5Y)
$2.18 -4.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.13% | CAGR (5y): 14.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.46x)
%