DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.26
Today's Fair Value
$36.67 +1024.85%
Margin of Safety
+91.11%
Projected Value (5Y)
$59.06 +1711.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -13.11% | CAGR (5y): -9.58%
%
Regression: 23.06% | CAGR (5y): 170.27%
%
Regression: -27.88% | CAGR (5y): -26.61%
Capped at 13.67x (Historical 5y: 2.4x)
%