DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.07
Today's Fair Value
$0.09 -91.59%
Margin of Safety
-1088.89%
Projected Value (5Y)
$0.15 -85.98%
Dividends Paid (5Y)
$0.04
DCF Inputs
Scenario
%
Regression: -4.79% | CAGR (5y): -28.91%
%
Regression: -0.17% | CAGR (5y): 2.38%
%
Regression: -9.91% | CAGR (5y): -16.68%
Capped at 30.00x (Historical 5y: 3.91x)
%