DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.47
Today's Fair Value
$7.25 +1442.55%
Margin of Safety
+93.52%
Projected Value (5Y)
$11.67 +2382.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.67% | CAGR (5y): 9.43%
%
Regression: 4.78% | CAGR (5y): -0.63%
%
Regression: -11.06% | CAGR (5y): 120%
Capped at 13.67x (Historical 5y: 0.29x)
%