DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.59
Today's Fair Value
$0.24 -59.32%
Margin of Safety
-145.83%
Projected Value (5Y)
$0.38 -35.59%
Dividends Paid (5Y)
$0.11
DCF Inputs
Scenario
%
Regression: -21.22% | CAGR (5y): -4.94%
%
Regression: -0.04% | CAGR (5y): 0.01%
%
Regression: -9.81% | CAGR (5y): -11.58%
Capped at 30.00x (Historical 5y: 13.42x)
%