DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.53
Today's Fair Value
$0.41 -22.64%
Margin of Safety
-29.27%
Projected Value (5Y)
$0.66 +24.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.29% | CAGR (5y): 9.67%
%
Regression: 6.08% | CAGR (5y): 8.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.8x)
%