DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.37
Today's Fair Value
$0.63 -54.01%
Margin of Safety
-117.46%
Projected Value (5Y)
$1.02 -25.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 65.18% | CAGR (5y): 63.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.75x)
%