DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.76
Today's Fair Value
$372.83 +1405.78%
Margin of Safety
+93.36%
Projected Value (5Y)
$600.45 +2325.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.21% | CAGR (5y): -1.02%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -0.02% | CAGR (5y): -0.06%
Capped at 30.00x (Historical 5y: n/a)
%