DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.03
Today's Fair Value
$1.56 -61.29%
Margin of Safety
-158.33%
Projected Value (5Y)
$2.51 -37.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.99% | CAGR (5y): 0%
%
Regression: 5.28% | CAGR (5y): 2.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 179.14x)
%