DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.96
Today's Fair Value
$1.37 +42.71%
Margin of Safety
+29.93%
Projected Value (5Y)
$2.21 +130.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.96% | CAGR (5y): -14.28%
%
Regression: -10.14% | CAGR (5y): -37.41%
%
Regression: -2.37% | CAGR (5y): 1.04%
Capped at 30.00x (Historical 5y: 8.39x)
%