DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.20
Today's Fair Value
$126.73 +527.38%
Margin of Safety
+84.06%
Projected Value (5Y)
$204.10 +910.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 47.09% | CAGR (5y): 91.37%
%
Regression: 2.94% | CAGR (5y): 4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.12x)
%