DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.30
Today's Fair Value
$0.88 -93.85%
Margin of Safety
-1525.00%
Projected Value (5Y)
$1.42 -90.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.09% | CAGR (5y): -36.65%
%
Regression: -7.52% | CAGR (5y): -33.75%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2x)
%