DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.80
Today's Fair Value
$0.25 -68.75%
Margin of Safety
-220.00%
Projected Value (5Y)
$0.40 -50%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -22.53% | CAGR (5y): 0%
%
Regression: 4.13% | CAGR (5y): 0.23%
%
Regression: 17.1% | CAGR (5y): 18.7%
Capped at 30.00x (Historical 5y: 24.19x)
%