DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.65
Today's Fair Value
$1.06 -81.24%
Margin of Safety
-433.02%
Projected Value (5Y)
$1.70 -69.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.59% | CAGR (5y): -36.6%
%
Regression: -0.95% | CAGR (5y): 0.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.32x)
%