DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.03
Today's Fair Value
$0.59 +1866.67%
Margin of Safety
+94.92%
Projected Value (5Y)
$0.95 +3066.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.46% | CAGR (5y): -33.35%
%
Regression: 2.49% | CAGR (5y): 1.36%
%
Regression: -5.41% | CAGR (5y): -9.71%
Capped at 13.67x (Historical 5y: 1.27x)
%