DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.81
Today's Fair Value
$0.69 -75.44%
Margin of Safety
-307.25%
Projected Value (5Y)
$1.11 -60.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 18.49% | CAGR (5y): 21.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.56x)
%