DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.94
Today's Fair Value
$0.19 -79.79%
Margin of Safety
-394.74%
Projected Value (5Y)
$0.30 -68.09%
Dividends Paid (5Y)
$0.20
DCF Inputs
Scenario
%
Regression: -16.36% | CAGR (5y): -36.34%
%
Regression: -7.22% | CAGR (5y): -0.38%
%
Regression: -24.23% | CAGR (5y): -53.65%
Capped at 30.00x (Historical 5y: 7.64x)
%