DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.33
Today's Fair Value
$0.50 -62.41%
Margin of Safety
-166.00%
Projected Value (5Y)
$0.80 -39.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.92% | CAGR (5y): -4.25%
%
Regression: 27.23% | CAGR (5y): -0.44%
%
Regression: -3.4% | CAGR (5y): -6.42%
Capped at 30.00x (Historical 5y: 4.66x)
%