DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.09
Today's Fair Value
$2.34 -42.79%
Margin of Safety
-74.79%
Projected Value (5Y)
$3.77 -7.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.99% | CAGR (5y): -6.34%
%
Regression: 3.63% | CAGR (5y): 2.71%
%
Regression: -4.86% | CAGR (5y): 0.85%
Capped at 13.67x (Historical 5y: 0.73x)
%