DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.86
Today's Fair Value
$0.41 -52.33%
Margin of Safety
-109.76%
Projected Value (5Y)
$0.66 -23.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.4% | CAGR (5y): -14.87%
%
Regression: 24.15% | CAGR (5y): 20.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.38x)
%