DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.81
Today's Fair Value
$0.43 -46.91%
Margin of Safety
-88.37%
Projected Value (5Y)
$0.70 -13.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 57.76% | CAGR (5y): 45.8%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.45x)
%