DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.61
Today's Fair Value
$37.51 +253.53%
Margin of Safety
+71.71%
Projected Value (5Y)
$60.41 +469.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 29.64% | CAGR (5y): 133.53%
%
Regression: -0.11% | CAGR (5y): -0.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.88x)
%