DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.94
Today's Fair Value
$0.10 -96.6%
Margin of Safety
-2840.00%
Projected Value (5Y)
$0.16 -94.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.98% | CAGR (5y): -24.96%
%
Regression: 10.12% | CAGR (5y): 8.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 172.92x)
%