DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.40
Today's Fair Value
$0.55 -60.71%
Margin of Safety
-154.55%
Projected Value (5Y)
$0.89 -36.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 22.91% | CAGR (5y): 3.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 83.62x)
%