DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.44
Today's Fair Value
$65.67 +354.78%
Margin of Safety
+78.01%
Projected Value (5Y)
$105.77 +632.48%
Dividends Paid (5Y)
$0.79
DCF Inputs
Scenario
%
Regression: 65.44% | CAGR (5y): 90.75%
%
Regression: 0.03% | CAGR (5y): 0.22%
%
Regression: 0% | CAGR (5y): -2.82%
Capped at 30.00x (Historical 5y: 58.7x)
%