DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.10
Today's Fair Value
$42.36 +223.36%
Margin of Safety
+69.07%
Projected Value (5Y)
$68.22 +420.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.1% | CAGR (5y): 44.66%
%
Regression: 5.5% | CAGR (5y): 11.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.25x)
%