DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.91
Today's Fair Value
$88.81 +645.68%
Margin of Safety
+86.59%
Projected Value (5Y)
$143.03 +1100.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.14% | CAGR (5y): 10.85%
%
Regression: 15.58% | CAGR (5y): 3.38%
%
Regression: 0% | CAGR (5y): -75%
Capped at 30.00x (Historical 5y: 26.52x)
%