DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$0.59
Today's Fair Value
$0.12 -79.66%
Margin of Safety
-391.67%
Projected Value (5Y)
$0.20 -66.1%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: -39.79% | CAGR (5y): 0%

%

Regression: 32.02% | CAGR (5y): 62.84%

%

Regression: 0% | CAGR (5y): 0%

Capped at 13.67x (Historical 5y: 1.51x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.