DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.43
Today's Fair Value
$1.53 -83.78%
Margin of Safety
-516.34%
Projected Value (5Y)
$2.46 -73.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -35.76% | CAGR (5y): -36.09%
%
Regression: 67.37% | CAGR (5y): 41.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.48x)
%