DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.69
Today's Fair Value
$0.34 -79.88%
Margin of Safety
-397.06%
Projected Value (5Y)
$0.54 -68.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -14.3% | CAGR (5y): -58.63%
%
Regression: 5.49% | CAGR (5y): 8.29%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.35x)
%