DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.86
Today's Fair Value
$0.85 -54.3%
Margin of Safety
-118.82%
Projected Value (5Y)
$1.37 -26.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.26% | CAGR (5y): -17.71%
%
Regression: 7.15% | CAGR (5y): 8.01%
%
Regression: 12.93% | CAGR (5y): 14.47%
Capped at 13.67x (Historical 5y: 0.62x)
%