DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.41
Today's Fair Value
$1.62 -52.49%
Margin of Safety
-110.49%
Projected Value (5Y)
$2.61 -23.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -27.93% | CAGR (5y): -6.27%
%
Regression: 73.55% | CAGR (5y): 57.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.52x)
%