DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.09
Today's Fair Value
$1.27 -58.9%
Margin of Safety
-143.31%
Projected Value (5Y)
$2.05 -33.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.17% | CAGR (5y): 0%
%
Regression: 0.96% | CAGR (5y): 1.47%
%
Regression: -41.86% | CAGR (5y): -30.66%
Capped at 30.00x (Historical 5y: 5.1x)
%