DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.02
Today's Fair Value
$2.37 -41.04%
Margin of Safety
-69.62%
Projected Value (5Y)
$3.82 -4.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.81% | CAGR (5y): -8.4%
%
Regression: 67.92% | CAGR (5y): 69.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.85x)
%