DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.58
Today's Fair Value
$0.30 -81.01%
Margin of Safety
-426.67%
Projected Value (5Y)
$0.48 -69.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.55% | CAGR (5y): -18.17%
%
Regression: 4.77% | CAGR (5y): 15.43%
%
Regression: 4.31% | CAGR (5y): 5.92%
Capped at 13.67x (Historical 5y: 0.27x)
%