DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.06
Today's Fair Value
$365.96 +1421.03%
Margin of Safety
+93.43%
Projected Value (5Y)
$589.39 +2349.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.21% | CAGR (5y): -1.02%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0.01% | CAGR (5y): 0.03%
Capped at 30.00x (Historical 5y: n/a)
%