DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.08
Today's Fair Value
$105.58 +1062.78%
Margin of Safety
+91.40%
Projected Value (5Y)
$170.04 +1772.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.09% | CAGR (5y): 0%
%
Regression: 3.35% | CAGR (5y): 2.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 32.19x)
%