DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.47
Today's Fair Value
$0.06 -99.2%
Margin of Safety
-12350.00%
Projected Value (5Y)
$0.09 -98.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -15.78% | CAGR (5y): 0%
%
Regression: 12.04% | CAGR (5y): 17.79%
%
Regression: -7.03% | CAGR (5y): 68.18%
Capped at 30.00x (Historical 5y: 35.09x)
%