DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.52
Today's Fair Value
$2811.54 +111469.05%
Margin of Safety
+99.91%
Projected Value (5Y)
$4528.01 +179582.94%
Dividends Paid (5Y)
$1.10
DCF Inputs
Scenario
%
Regression: 2.78% | CAGR (5y): 0.63%
%
Regression: 0.39% | CAGR (5y): 1.06%
%
Regression: -1.55% | CAGR (5y): -13.88%
Capped at 30.00x (Historical 5y: 6.21x)
%