DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.27
Today's Fair Value
$0.77 -66.08%
Margin of Safety
-194.81%
Projected Value (5Y)
$1.24 -45.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -2.08% | CAGR (5y): -0.27%
%
Regression: 0% | CAGR (5y): 2475.09%
Capped at 30.00x (Historical 5y: n/a)
%