DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.26
Today's Fair Value
$1.07 -91.27%
Margin of Safety
-1045.79%
Projected Value (5Y)
$1.73 -85.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.11% | CAGR (5y): -61.03%
%
Regression: -1.16% | CAGR (5y): -1.51%
%
Regression: 34.9% | CAGR (5y): 27.97%
Capped at 30.00x (Historical 5y: 10.22x)
%