DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.40
Today's Fair Value
$4.43 +1007.5%
Margin of Safety
+90.97%
Projected Value (5Y)
$7.14 +1685%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 40.04% | CAGR (5y): 95.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.52x)
%