DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.62
Today's Fair Value
$1278.77 +78836.42%
Margin of Safety
+99.87%
Projected Value (5Y)
$2059.47 +127027.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 689.11% | CAGR (5y): 626.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%