DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.53
Today's Fair Value
$0.01 -99.6%
Margin of Safety
-25200.00%
Projected Value (5Y)
$0.02 -99.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.26% | CAGR (5y): -26.64%
%
Regression: 119.53% | CAGR (5y): 143.89%
%
Regression: 0% | CAGR (5y): 137.04%
Capped at 13.67x (Historical 5y: 0.34x)
%