DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.03
Today's Fair Value
$1.24 -69.23%
Margin of Safety
-225.00%
Projected Value (5Y)
$1.99 -50.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.96% | CAGR (5y): 0%
%
Regression: 9.38% | CAGR (5y): 3.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 49.49x)
%