DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.40
Today's Fair Value
$3.33 -47.97%
Margin of Safety
-92.19%
Projected Value (5Y)
$5.37 -16.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.77% | CAGR (5y): -11.09%
%
Regression: -0.28% | CAGR (5y): -0.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.23x)
%