DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.41
Today's Fair Value
$0.27 -88.8%
Margin of Safety
-792.59%
Projected Value (5Y)
$0.44 -81.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.77% | CAGR (5y): 6.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 327.1x)
%