DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.75
Today's Fair Value
$36.03 +1210.18%
Margin of Safety
+92.37%
Projected Value (5Y)
$58.03 +2010.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.39% | CAGR (5y): 40.95%
%
Regression: -0.12% | CAGR (5y): -4.18%
%
Regression: 13% | CAGR (5y): 22.01%
Capped at 18.00x (Historical 5y: 9.28x)
%