DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.45
Today's Fair Value
$64.72 +318.9%
Margin of Safety
+76.13%
Projected Value (5Y)
$104.23 +574.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 47.09% | CAGR (5y): 91.37%
%
Regression: 2.94% | CAGR (5y): 4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.32x)
%