DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.35
Today's Fair Value
$2.94 -45.05%
Margin of Safety
-81.97%
Projected Value (5Y)
$4.74 -11.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.91% | CAGR (5y): -3.32%
%
Regression: 2.4% | CAGR (5y): 3.39%
%
Regression: -7.9% | CAGR (5y): -28.46%
Capped at 13.67x (Historical 5y: 0.43x)
%