DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.49
Today's Fair Value
$0.37 -24.49%
Margin of Safety
-32.43%
Projected Value (5Y)
$0.60 +22.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.03% | CAGR (5y): -11.26%
%
Regression: 22.23% | CAGR (5y): -14.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 41.32x)
%