DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.45
Today's Fair Value
$37.29 +1422.04%
Margin of Safety
+93.43%
Projected Value (5Y)
$60.05 +2351.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -13.11% | CAGR (5y): -9.58%
%
Regression: 23.06% | CAGR (5y): 170.27%
%
Regression: -48.38% | CAGR (5y): -91.17%
Capped at 13.67x (Historical 5y: 2.44x)
%