DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.62
Today's Fair Value
$0.24 -61.29%
Margin of Safety
-158.33%
Projected Value (5Y)
$0.39 -37.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -22.53% | CAGR (5y): 0%
%
Regression: 4.13% | CAGR (5y): 0.23%
%
Regression: 17.1% | CAGR (5y): 18.7%
Capped at 30.00x (Historical 5y: 23.58x)
%