DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.74
Today's Fair Value
$2421.48 +50986.08%
Margin of Safety
+99.80%
Projected Value (5Y)
$3899.82 +82174.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 59.49% | CAGR (5y): 333.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 4.1x)
%