DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.22
Today's Fair Value
$245.40 +2561.61%
Margin of Safety
+96.24%
Projected Value (5Y)
$395.22 +4186.55%
Dividends Paid (5Y)
$0.29
DCF Inputs
Scenario
%
Regression: 40.4% | CAGR (5y): 0%
%
Regression: -15.15% | CAGR (5y): -40.67%
%
Regression: 1.38% | CAGR (5y): -4.37%
Capped at 30.00x (Historical 5y: 31.17x)
%