DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.45
Today's Fair Value
$293.83 +1933.43%
Margin of Safety
+95.08%
Projected Value (5Y)
$473.22 +3174.88%
Dividends Paid (5Y)
$2.11
DCF Inputs
Scenario
%
Regression: 17.54% | CAGR (5y): 0%
%
Regression: -0.04% | CAGR (5y): -0.02%
%
Regression: 5.6% | CAGR (5y): 7.67%
Capped at 30.00x (Historical 5y: 0.36x)
%