DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.28
Today's Fair Value
$1.81 -71.18%
Margin of Safety
-246.96%
Projected Value (5Y)
$2.92 -53.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 109.85% | CAGR (5y): 15.34%
%
Regression: 5.06% | CAGR (5y): 15.34%
%
Regression: 0% | CAGR (5y): 108.33%
Capped at 13.67x (Historical 5y: 0.4x)
%