DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.20
Today's Fair Value
$1.97 -53.1%
Margin of Safety
-113.20%
Projected Value (5Y)
$3.18 -24.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.52% | CAGR (5y): 0%
%
Regression: 3.96% | CAGR (5y): 6.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.02x)
%