DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.77
Today's Fair Value
$0.40 -89.39%
Margin of Safety
-842.50%
Projected Value (5Y)
$0.65 -82.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.87% | CAGR (5y): -26.83%
%
Regression: 1.27% | CAGR (5y): 2.03%
%
Regression: 2.05% | CAGR (5y): 6.15%
Capped at 30.00x (Historical 5y: 24.02x)
%