DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.85
Today's Fair Value
$1.45 -78.83%
Margin of Safety
-372.41%
Projected Value (5Y)
$2.33 -65.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -13.77% | CAGR (5y): -14.97%
%
Regression: 0.66% | CAGR (5y): 0.19%
%
Regression: -24.29% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.83x)
%