DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.84
Today's Fair Value
$0.11 -98.88%
Margin of Safety
-8845.45%
Projected Value (5Y)
$0.17 -98.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.91% | CAGR (5y): 1.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 61.63x)
%