DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.97
Today's Fair Value
$1.59 -19.29%
Margin of Safety
-23.90%
Projected Value (5Y)
$2.56 +29.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -35.86% | CAGR (5y): -44.04%
%
Regression: 22.85% | CAGR (5y): 58.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.51x)
%