DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.20
Today's Fair Value
$128.87 +1978.55%
Margin of Safety
+95.19%
Projected Value (5Y)
$207.55 +3247.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.8% | CAGR (5y): 0%
%
Regression: -0.89% | CAGR (5y): -0.84%
%
Regression: 11.75% | CAGR (5y): -30.12%
Capped at 30.00x (Historical 5y: 32.73x)
%