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)
%