DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.09
Today's Fair Value
$0.14 -87.16%
Margin of Safety
-678.57%
Projected Value (5Y)
$0.22 -79.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 57.48% | CAGR (5y): 35.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 92.45x)
%