DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.77
Today's Fair Value
$61.69 +531.42%
Margin of Safety
+84.16%
Projected Value (5Y)
$99.35 +916.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 109.25% | CAGR (5y): 45.08%
%
Regression: 108.86% | CAGR (5y): 35.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 41.5x)
%