DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.30
Today's Fair Value
$1.78 -71.75%
Margin of Safety
-253.93%
Projected Value (5Y)
$2.87 -54.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -23.83% | CAGR (5y): 0%
%
Regression: 4.03% | CAGR (5y): 0.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.48x)
%