DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.48
Today's Fair Value
$0.06 -99.2%
Margin of Safety
-12366.67%
Projected Value (5Y)
$0.09 -98.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.52% | CAGR (5y): -53.99%
%
Regression: 1.89% | CAGR (5y): 1.68%
%
Regression: 0% | CAGR (5y): 48.32%
Capped at 30.00x (Historical 5y: 24.34x)
%