DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.03
Today's Fair Value
$211.57 +1073.43%
Margin of Safety
+91.48%
Projected Value (5Y)
$340.74 +1789.85%
Dividends Paid (5Y)
$2.27
DCF Inputs
Scenario
%
Regression: 15.89% | CAGR (5y): 63.77%
%
Regression: 3.49% | CAGR (5y): 0.66%
%
Regression: 0% | CAGR (5y): 333.33%
Capped at 13.67x (Historical 5y: 1.01x)
%