DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.54
Today's Fair Value
$0.17 -93.31%
Margin of Safety
-1394.12%
Projected Value (5Y)
$0.27 -89.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.82% | CAGR (5y): 2.66%
%
Regression: 0.14% | CAGR (5y): 0.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 37.09x)
%