DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.01
Today's Fair Value
$0.60 -40.59%
Margin of Safety
-68.33%
Projected Value (5Y)
$0.97 -3.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.93% | CAGR (5y): -9.57%
%
Regression: 0.76% | CAGR (5y): 0.48%
%
Regression: -0.73% | CAGR (5y): -1.73%
Capped at 30.00x (Historical 5y: 9.18x)
%