DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.89
Today's Fair Value
$0.40 -55.06%
Margin of Safety
-122.50%
Projected Value (5Y)
$0.65 -26.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -46.52% | CAGR (5y): -63.2%
%
Regression: -3.02% | CAGR (5y): -22.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 0.5x)
%