DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.15
Today's Fair Value
$67770.77 +667592.32%
Margin of Safety
+99.99%
Projected Value (5Y)
$109145.51 +1075225.22%
Dividends Paid (5Y)
$1.53
DCF Inputs
Scenario
%
Regression: 6.17% | CAGR (5y): -12.29%
%
Regression: -0.23% | CAGR (5y): -0.97%
%
Regression: 12.2% | CAGR (5y): 12.27%
Capped at 30.00x (Historical 5y: n/a)
%