DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.25
Today's Fair Value
$0.14 -95.69%
Margin of Safety
-2221.43%
Projected Value (5Y)
$0.22 -93.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.43% | CAGR (5y): -35.34%
%
Regression: -5.23% | CAGR (5y): -10.19%
%
Regression: 21.99% | CAGR (5y): 12.46%
Capped at 30.00x (Historical 5y: 4.83x)
%