DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.90
Today's Fair Value
$40.22 +4368.89%
Margin of Safety
+97.76%
Projected Value (5Y)
$64.77 +7096.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.4% | CAGR (5y): -14.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.36x)
%