DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.70
Today's Fair Value
$2.63 -28.92%
Margin of Safety
-40.68%
Projected Value (5Y)
$4.24 +14.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 10.69% | CAGR (5y): 1.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.77x)
%