DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.47
Today's Fair Value
$2.06 -16.6%
Margin of Safety
-19.90%
Projected Value (5Y)
$3.32 +34.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.65% | CAGR (5y): 5.05%
%
Regression: 0.64% | CAGR (5y): 0.75%
%
Regression: -20.89% | CAGR (5y): -20.47%
Capped at 13.67x (Historical 5y: 0.29x)
%