DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.11
Today's Fair Value
$133.69 +1222.35%
Margin of Safety
+92.44%
Projected Value (5Y)
$215.31 +2029.67%
Dividends Paid (5Y)
$0.96
DCF Inputs
Scenario
%
Regression: 0.73% | CAGR (5y): -0.89%
%
Regression: -11.2% | CAGR (5y): -37.29%
%
Regression: 9.5% | CAGR (5y): 63.12%
Capped at 30.00x (Historical 5y: 12.69x)
%