DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.41
Today's Fair Value
$713.45 +3997.93%
Margin of Safety
+97.56%
Projected Value (5Y)
$1149.02 +6499.77%
Dividends Paid (5Y)
$6.20
DCF Inputs
Scenario
%
Regression: 7.09% | CAGR (5y): 73.62%
%
Regression: -1.7% | CAGR (5y): -0.38%
%
Regression: 1.31% | CAGR (5y): 0.02%
Capped at 13.67x (Historical 5y: 0.34x)
%