DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.03
Today's Fair Value
$0.39 -62.14%
Margin of Safety
-164.10%
Projected Value (5Y)
$0.63 -38.83%
Dividends Paid (5Y)
$0.10
DCF Inputs
Scenario
%
Regression: -12.83% | CAGR (5y): -32.01%
%
Regression: -2.65% | CAGR (5y): -2%
%
Regression: -36.39% | CAGR (5y): -5.48%
Capped at 30.00x (Historical 5y: 24.96x)
%