DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.90
Today's Fair Value
$0.23 -74.44%
Margin of Safety
-291.30%
Projected Value (5Y)
$0.37 -58.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -14.92% | CAGR (5y): -16.98%
%
Regression: -1.72% | CAGR (5y): 1.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 59.26x)
%