DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.73
Today's Fair Value
$0.34 -53.42%
Margin of Safety
-114.71%
Projected Value (5Y)
$0.55 -24.66%
Dividends Paid (5Y)
$0.06
DCF Inputs
Scenario
%
Regression: 30.31% | CAGR (5y): 0%
%
Regression: 1.13% | CAGR (5y): 1.39%
%
Regression: 0% | CAGR (5y): 5.56%
Capped at 30.00x (Historical 5y: 3.37x)
%