DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.56
Today's Fair Value
$0.05 -98.05%
Margin of Safety
-5020.00%
Projected Value (5Y)
$0.08 -96.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 40.25% | CAGR (5y): 12.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 147.03x)
%