DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.20
Today's Fair Value
$333.04 +1171.15%
Margin of Safety
+92.13%
Projected Value (5Y)
$536.36 +1947.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: n/a)
%