DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.44
Today's Fair Value
$0.41 -88.08%
Margin of Safety
-739.02%
Projected Value (5Y)
$0.66 -80.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -28.56% | CAGR (5y): -29.3%
%
Regression: 92.76% | CAGR (5y): 103.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15x)
%