DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.48
Today's Fair Value
$328.98 +4298.13%
Margin of Safety
+97.73%
Projected Value (5Y)
$529.82 +6983.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 35.35% | CAGR (5y): 35.29%
%
Regression: -52.44% | CAGR (5y): -52.39%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%