DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.88
Today's Fair Value
$0.27 -69.32%
Margin of Safety
-225.93%
Projected Value (5Y)
$0.43 -51.14%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.76% | CAGR (5y): -8.3%
%
Regression: 5.01% | CAGR (5y): 6.18%
%
Regression: -26.06% | CAGR (5y): -32.3%
Capped at 30.00x (Historical 5y: 0.48x)
%