DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.31
Today's Fair Value
$73.18 +411.39%
Margin of Safety
+80.45%
Projected Value (5Y)
$117.85 +723.55%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 59.7% | CAGR (5y): 40.38%
%
Regression: 0.46% | CAGR (5y): 0.14%
%
Regression: 0% | CAGR (5y): -60.84%
Capped at 30.00x (Historical 5y: 28.27x)
%