DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.81
Today's Fair Value
$0.07 -97.51%
Margin of Safety
-3914.29%
Projected Value (5Y)
$0.12 -95.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.21% | CAGR (5y): -15.36%
%
Regression: 3.24% | CAGR (5y): 3.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.77x)
%