DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.38
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. MI
currently has negative Free Cash Flow.
Scenario
%
Regression: 10.02% | CAGR (5y): 0%
%
Regression: 49.76% | CAGR (5y): 107.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 98.57x)
%