DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.12
Today's Fair Value
$0.25 -88.21%
Margin of Safety
-748.00%
Projected Value (5Y)
$0.40 -81.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 331.77% | CAGR (5y): 93.68%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.06x)
%