DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.60
Today's Fair Value
$3.27 -50.45%
Margin of Safety
-101.83%
Projected Value (5Y)
$5.27 -20.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.65% | CAGR (5y): -2.19%
%
Regression: -0.28% | CAGR (5y): -1.27%
%
Regression: -2.41% | CAGR (5y): -18.94%
Capped at 13.67x (Historical 5y: 0.32x)
%