DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.84
Today's Fair Value
$0.14 -92.39%
Margin of Safety
-1214.29%
Projected Value (5Y)
$0.22 -88.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -28.47% | CAGR (5y): 0%
%
Regression: 8.45% | CAGR (5y): 1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.01x)
%