DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.14
Today's Fair Value
$0.01 -99.12%
Margin of Safety
-11300.00%
Projected Value (5Y)
$0.01 -99.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.15% | CAGR (5y): 0.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 487.73x)
%