DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.25
Today's Fair Value
$29.34 +255.64%
Margin of Safety
+71.88%
Projected Value (5Y)
$47.25 +472.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 75.17% | CAGR (5y): 19.07%
%
Regression: -1.15% | CAGR (5y): -1.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 37.65x)
%