DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.80
Today's Fair Value
$0.19 -89.44%
Margin of Safety
-847.37%
Projected Value (5Y)
$0.31 -82.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.86% | CAGR (5y): -7.16%
%
Regression: -1.65% | CAGR (5y): -4.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.97x)
%