DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.01
Today's Fair Value
$37.53 +3615.84%
Margin of Safety
+97.31%
Projected Value (5Y)
$60.44 +5884.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.4% | CAGR (5y): 0%
%
Regression: -1.54% | CAGR (5y): 3.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 1.46x)
%