DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.04
Today's Fair Value
$37.14 +310.84%
Margin of Safety
+75.66%
Projected Value (5Y)
$59.81 +561.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -4.09% | CAGR (5y): -11.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%