DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.68
Today's Fair Value
$0.80 -82.91%
Margin of Safety
-485.00%
Projected Value (5Y)
$1.29 -72.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -16.64% | CAGR (5y): -31.94%
%
Regression: -1.7% | CAGR (5y): -0.95%
%
Regression: -7.11% | CAGR (5y): -30.82%
Capped at 30.00x (Historical 5y: 12.52x)
%