DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.48
Today's Fair Value
$15.38 +3104.17%
Margin of Safety
+96.88%
Projected Value (5Y)
$24.77 +5060.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -30.97% | CAGR (5y): -7.66%
%
Regression: -15.3% | CAGR (5y): -33.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 6.29x)
%