DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.11
Today's Fair Value
$0.46 -58.56%
Margin of Safety
-141.30%
Projected Value (5Y)
$0.74 -33.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.26% | CAGR (5y): -3.21%
%
Regression: 37.77% | CAGR (5y): 37.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.3x)
%