DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.99
Today's Fair Value
$0.75 -62.31%
Margin of Safety
-165.33%
Projected Value (5Y)
$1.20 -39.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.43% | CAGR (5y): 0%
%
Regression: -1.94% | CAGR (5y): -4.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.49x)
%