DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.75
Today's Fair Value
$0.77 -72%
Margin of Safety
-257.14%
Projected Value (5Y)
$1.24 -54.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.39% | CAGR (5y): -17.67%
%
Regression: 36.18% | CAGR (5y): 47.6%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.89x)
%