DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.40
Today's Fair Value
$46.26 +273.06%
Margin of Safety
+73.19%
Projected Value (5Y)
$74.51 +500.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 36.2% | CAGR (5y): 27.92%
%
Regression: -0.36% | CAGR (5y): -0.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39x)
%