DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.33
Today's Fair Value
$132.00 +1314.79%
Margin of Safety
+92.93%
Projected Value (5Y)
$212.59 +2178.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 173.45% | CAGR (5y): 106.62%
%
Regression: -35.35% | CAGR (5y): -45.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 13.71x)
%