DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.18
Today's Fair Value
$1.31 -78.8%
Margin of Safety
-371.76%
Projected Value (5Y)
$2.11 -65.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.68% | CAGR (5y): 0%
%
Regression: 10.94% | CAGR (5y): 8%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 75.12x)
%