DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.36
Today's Fair Value
$212741.65 +1158623.58%
Margin of Safety
+99.99%
Projected Value (5Y)
$342622.56 +1866035.95%
Dividends Paid (5Y)
$6.92
DCF Inputs
Scenario
%
Regression: 7.57% | CAGR (5y): 82.91%
%
Regression: -3.25% | CAGR (5y): -2.49%
%
Regression: 7.02% | CAGR (5y): 4.77%
Capped at 13.67x (Historical 5y: n/a)
%