DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.51
Today's Fair Value
$0.21 -58.82%
Margin of Safety
-142.86%
Projected Value (5Y)
$0.34 -33.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 84.33% | CAGR (5y): 28.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 1.65x)
%