DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.53
Today's Fair Value
$50.07 +9347.17%
Margin of Safety
+98.94%
Projected Value (5Y)
$80.64 +15115.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.32% | CAGR (5y): 22.86%
%
Regression: -16.91% | CAGR (5y): -22.97%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.07x)
%