DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.67
Today's Fair Value
$9.36 +1297.01%
Margin of Safety
+92.84%
Projected Value (5Y)
$15.08 +2150.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.92% | CAGR (5y): 0%
%
Regression: 1.27% | CAGR (5y): 2.27%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.88x)
%