DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.20
Today's Fair Value
$1.29 -75.19%
Margin of Safety
-303.10%
Projected Value (5Y)
$2.07 -60.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.69% | CAGR (5y): -7.95%
%
Regression: 2.36% | CAGR (5y): 1.6%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.8x)
%