DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.98
Today's Fair Value
$0.35 -88.26%
Margin of Safety
-751.43%
Projected Value (5Y)
$0.56 -81.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.15% | CAGR (5y): -10.48%
%
Regression: 56.15% | CAGR (5y): 89.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.4x)
%