DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.88
Today's Fair Value
$0.22 -75%
Margin of Safety
-300.00%
Projected Value (5Y)
$0.36 -59.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -19.68% | CAGR (5y): -11.41%
%
Regression: 54.86% | CAGR (5y): 52.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.4x)
%