DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.68
Today's Fair Value
$0.04 -98.91%
Margin of Safety
-9100.00%
Projected Value (5Y)
$0.06 -98.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -15.32% | CAGR (5y): -18.89%
%
Regression: -0.49% | CAGR (5y): -3.86%
%
Regression: -11.16% | CAGR (5y): -21.71%
Capped at 30.00x (Historical 5y: 2.4x)
%