DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.50
Today's Fair Value
$0.43 -97.68%
Margin of Safety
-4202.33%
Projected Value (5Y)
$0.69 -96.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -16.53% | CAGR (5y): 0%
%
Regression: 1.51% | CAGR (5y): 1.3%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.66x)
%