DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.24
Today's Fair Value
$0.49 -60.48%
Margin of Safety
-153.06%
Projected Value (5Y)
$0.79 -36.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 65.18% | CAGR (5y): 63.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.77x)
%