DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.94
Today's Fair Value
$3.46 -41.75%
Margin of Safety
-71.68%
Projected Value (5Y)
$5.57 -6.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -22.45% | CAGR (5y): -16.98%
%
Regression: -4.02% | CAGR (5y): 6.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.73x)
%