DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.73
Today's Fair Value
$870.38 +119130.14%
Margin of Safety
+99.92%
Projected Value (5Y)
$1401.76 +191921.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 150.79% | CAGR (5y): 674.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.03x)
%