DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.07
Today's Fair Value
$0.38 -64.49%
Margin of Safety
-181.58%
Projected Value (5Y)
$0.62 -42.06%
Dividends Paid (5Y)
$0.10
DCF Inputs
Scenario
%
Regression: -12.83% | CAGR (5y): -32.01%
%
Regression: -2.65% | CAGR (5y): -2%
%
Regression: -43.63% | CAGR (5y): -5.11%
Capped at 30.00x (Historical 5y: 24.38x)
%