DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.40
Today's Fair Value
$0.09 -93.57%
Margin of Safety
-1455.56%
Projected Value (5Y)
$0.15 -89.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -25.01% | CAGR (5y): -26.11%
%
Regression: -18% | CAGR (5y): -31.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.74x)
%