DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.16
Today's Fair Value
$0.06 -94.83%
Margin of Safety
-1833.33%
Projected Value (5Y)
$0.10 -91.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -24.15% | CAGR (5y): 0%
%
Regression: 38.66% | CAGR (5y): 61.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.99x)
%