DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.72
Today's Fair Value
$2241.54 +311225%
Margin of Safety
+99.97%
Projected Value (5Y)
$3610.03 +501293.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 59.45% | CAGR (5y): 136.81%
%
Regression: -29.35% | CAGR (5y): -38.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 60.61x)
%