DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.94
Today's Fair Value
$0.30 -68.09%
Margin of Safety
-213.33%
Projected Value (5Y)
$0.48 -48.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 24.23% | CAGR (5y): 13.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.53x)
%