DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.88
Today's Fair Value
$0.11 -97.16%
Margin of Safety
-3427.27%
Projected Value (5Y)
$0.18 -95.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -54.18% | CAGR (5y): 0%
%
Regression: -3.15% | CAGR (5y): -3.81%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 18.86x)
%