DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.90
Today's Fair Value
$58.58 +558.2%
Margin of Safety
+84.81%
Projected Value (5Y)
$94.35 +960.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 34.01% | CAGR (5y): 9.96%
%
Regression: 3.02% | CAGR (5y): 2.81%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.18x)
%