DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.36
Today's Fair Value
$27.07 +520.87%
Margin of Safety
+83.89%
Projected Value (5Y)
$43.60 +900%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 79.46% | CAGR (5y): 54.23%
%
Regression: 16.24% | CAGR (5y): 12.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 24.76x)
%