DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.85
Today's Fair Value
$69.84 +609.04%
Margin of Safety
+85.90%
Projected Value (5Y)
$112.48 +1041.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.14% | CAGR (5y): 10.85%
%
Regression: 15.58% | CAGR (5y): 3.38%
%
Regression: 0% | CAGR (5y): -75%
Capped at 30.00x (Historical 5y: 25.56x)
%