DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.74
Today's Fair Value
$0.13 -82.43%
Margin of Safety
-469.23%
Projected Value (5Y)
$0.21 -71.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -27.15% | CAGR (5y): -32.18%
%
Regression: 1.45% | CAGR (5y): 2.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.3x)
%