DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.01
Today's Fair Value
$402.85 +2136.81%
Margin of Safety
+95.53%
Projected Value (5Y)
$648.79 +3502.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.33% | CAGR (5y): -1.64%
%
Regression: 0.15% | CAGR (5y): -1.02%
%
Regression: 4.71% | CAGR (5y): -8.6%
Capped at 30.00x (Historical 5y: 11.91x)
%