DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.88
Today's Fair Value
$2.92 -24.74%
Margin of Safety
-32.88%
Projected Value (5Y)
$4.71 +21.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.78% | CAGR (5y): -10.09%
%
Regression: -8.84% | CAGR (5y): -9.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 102.09x)
%