DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.00
Today's Fair Value
$55.39 +5439%
Margin of Safety
+98.19%
Projected Value (5Y)
$89.20 +8820%
Dividends Paid (5Y)
$0.33
DCF Inputs
Scenario
%
Regression: 34.68% | CAGR (5y): 2.4%
%
Regression: -15.15% | CAGR (5y): -35.04%
%
Regression: 3.51% | CAGR (5y): 3.51%
Capped at 13.67x (Historical 5y: 0.79x)
%