DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.62
Today's Fair Value
$0.11 -95.8%
Margin of Safety
-2281.82%
Projected Value (5Y)
$0.18 -93.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.39% | CAGR (5y): 0%
%
Regression: 48.88% | CAGR (5y): 5.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.73x)
%