DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.85
Today's Fair Value
$58076.24 +243406.25%
Margin of Safety
+99.96%
Projected Value (5Y)
$93532.36 +392069.22%
Dividends Paid (5Y)
$2.53
DCF Inputs
Scenario
%
Regression: 0.04% | CAGR (5y): -1.07%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -3.45% | CAGR (5y): -0.13%
Capped at 18.00x (Historical 5y: n/a)
%