DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.39
Today's Fair Value
$0.29 -87.87%
Margin of Safety
-724.14%
Projected Value (5Y)
$0.47 -80.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -63.69% | CAGR (5y): -56.28%
%
Regression: 69.56% | CAGR (5y): 79.71%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 39.63x)
%