DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.47
Today's Fair Value
$0.74 -49.66%
Margin of Safety
-98.65%
Projected Value (5Y)
$1.19 -19.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.89% | CAGR (5y): -12.62%
%
Regression: -0.26% | CAGR (5y): -0.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%