DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.57
Today's Fair Value
$0.31 -80.25%
Margin of Safety
-406.45%
Projected Value (5Y)
$0.50 -68.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -25.01% | CAGR (5y): -26.11%
%
Regression: -18% | CAGR (5y): -31.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.84x)
%