DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.60
Today's Fair Value
$1.14 -79.64%
Margin of Safety
-391.23%
Projected Value (5Y)
$1.83 -67.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.26% | CAGR (5y): -57.1%
%
Regression: 1.25% | CAGR (5y): -0.28%
%
Regression: -3.7% | CAGR (5y): -21.17%
Capped at 30.00x (Historical 5y: 16x)
%