DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.35
Today's Fair Value
$0.33 -75.56%
Margin of Safety
-309.09%
Projected Value (5Y)
$0.53 -60.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.08% | CAGR (5y): 0%
%
Regression: 3.89% | CAGR (5y): 4.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.84x)
%