DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.96
Today's Fair Value
$89.95 +2938.85%
Margin of Safety
+96.71%
Projected Value (5Y)
$144.86 +4793.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 45.3% | CAGR (5y): 33.72%
%
Regression: 9.53% | CAGR (5y): 9.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 14.6x)
%