DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.93
Today's Fair Value
$8861.66 +42239.51%
Margin of Safety
+99.76%
Projected Value (5Y)
$14271.79 +68088.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.13% | CAGR (5y): 14.2%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%