DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.53
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. NXH
currently has negative Free Cash Flow.
Scenario
%
Regression: -27.79% | CAGR (5y): 0%
%
Regression: 8.85% | CAGR (5y): 7.9%
%
Regression: 8.3% | CAGR (5y): 7.99%
Capped at 30.00x (Historical 5y: 22.06x)
%