DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.98
Today's Fair Value
$0.06 -93.88%
Margin of Safety
-1533.33%
Projected Value (5Y)
$0.10 -89.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 13.56% | CAGR (5y): 12.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 189.91x)
%