DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.74
Today's Fair Value
$0.14 -91.95%
Margin of Safety
-1142.86%
Projected Value (5Y)
$0.23 -86.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.76% | CAGR (5y): -38.29%
%
Regression: 7.41% | CAGR (5y): 8.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.58x)
%