DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.95
Today's Fair Value
$41.32 +361.68%
Margin of Safety
+78.34%
Projected Value (5Y)
$66.55 +643.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.62% | CAGR (5y): 21.88%
%
Regression: 21.31% | CAGR (5y): 26.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.86x)
%