DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.83
Today's Fair Value
$0.32 -61.45%
Margin of Safety
-159.38%
Projected Value (5Y)
$0.52 -37.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.39% | CAGR (5y): 1.2%
%
Regression: 60.04% | CAGR (5y): 119.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.19x)
%