DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.83
Today's Fair Value
$3.24 +290.36%
Margin of Safety
+74.38%
Projected Value (5Y)
$5.21 +527.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -21.15% | CAGR (5y): -20.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 9.08x)
%