DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.48
Today's Fair Value
$0.19 -94.54%
Margin of Safety
-1731.58%
Projected Value (5Y)
$0.31 -91.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 184.57% | CAGR (5y): 0%
%
Regression: 18.55% | CAGR (5y): 4.31%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.93x)
%