DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.14
Today's Fair Value
$0.79 -30.7%
Margin of Safety
-44.30%
Projected Value (5Y)
$1.27 +11.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.96% | CAGR (5y): 9.69%
%
Regression: 143.69% | CAGR (5y): 211.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.8x)
%