DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.25
Today's Fair Value
$2934.25 +234640%
Margin of Safety
+99.96%
Projected Value (5Y)
$4725.64 +377951.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.9% | CAGR (5y): 1.69%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.16x)
%