DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.24
Today's Fair Value
$0.13 -95.99%
Margin of Safety
-2392.31%
Projected Value (5Y)
$0.21 -93.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 40.3% | CAGR (5y): 26.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 284.06x)
%