DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.64
Today's Fair Value
$161.30 +1573.24%
Margin of Safety
+94.02%
Projected Value (5Y)
$259.77 +2594.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.79% | CAGR (5y): 1.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%