DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.10
Today's Fair Value
$0.12 -94.29%
Margin of Safety
-1650.00%
Projected Value (5Y)
$0.20 -90.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 86.82% | CAGR (5y): 53.36%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.66x)
%