DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.29
Today's Fair Value
$0.83 -35.66%
Margin of Safety
-55.42%
Projected Value (5Y)
$1.33 +3.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.68% | CAGR (5y): -19.96%
%
Regression: -4.36% | CAGR (5y): 6.23%
%
Regression: -55.09% | CAGR (5y): -50.87%
Capped at 13.67x (Historical 5y: 0.22x)
%