DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.15
Today's Fair Value
$61.54 +1094.95%
Margin of Safety
+91.63%
Projected Value (5Y)
$99.11 +1824.47%
Dividends Paid (5Y)
$0.92
DCF Inputs
Scenario
%
Regression: 37.55% | CAGR (5y): 12.71%
%
Regression: -10.95% | CAGR (5y): -20.68%
%
Regression: 4.99% | CAGR (5y): 1.88%
Capped at 30.00x (Historical 5y: 29.3x)
%