DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.85
Today's Fair Value
$0.19 -93.33%
Margin of Safety
-1400.00%
Projected Value (5Y)
$0.31 -89.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.22% | CAGR (5y): 0%
%
Regression: 10.06% | CAGR (5y): 8.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 179.2x)
%