DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.29
Today's Fair Value
$0.04 -99.65%
Margin of Safety
-28125.00%
Projected Value (5Y)
$0.06 -99.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.11% | CAGR (5y): 0%
%
Regression: 2.25% | CAGR (5y): 3.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.68x)
%