DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.71
Today's Fair Value
$0.13 -81.69%
Margin of Safety
-446.15%
Projected Value (5Y)
$0.21 -70.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.27% | CAGR (5y): -26.64%
%
Regression: 5.14% | CAGR (5y): 10.8%
%
Regression: 0% | CAGR (5y): -65.32%
Capped at 13.67x (Historical 5y: 0.54x)
%