DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.68
Today's Fair Value
$66.95 +3885.12%
Margin of Safety
+97.49%
Projected Value (5Y)
$107.82 +6317.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -11.98% | CAGR (5y): -14.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.84x)
%