DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$16.64
Today's Fair Value
$0.08 -99.52%
Margin of Safety
-20700.00%
Projected Value (5Y)
$0.13 -99.22%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: -39.12% | CAGR (5y): -40.99%

%

Regression: 26.82% | CAGR (5y): 4.94%

%

Regression: 0% | CAGR (5y): 0%

Capped at 13.67x (Historical 5y: 4.29x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.