DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.58
Today's Fair Value
$0.13 -77.59%
Margin of Safety
-346.15%
Projected Value (5Y)
$0.21 -63.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.27% | CAGR (5y): -26.64%
%
Regression: 5.14% | CAGR (5y): 10.8%
%
Regression: 0% | CAGR (5y): -79.27%
Capped at 13.67x (Historical 5y: 0.54x)
%