DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.00
Today's Fair Value
$2.02 -49.5%
Margin of Safety
-98.02%
Projected Value (5Y)
$3.26 -18.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.55% | CAGR (5y): -5.58%
%
Regression: 1.59% | CAGR (5y): 0.57%
%
Regression: -6.77% | CAGR (5y): -4.14%
Capped at 30.00x (Historical 5y: 4.48x)
%