DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.58
Today's Fair Value
$19.37 +155.54%
Margin of Safety
+60.87%
Projected Value (5Y)
$31.20 +311.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7032.34% | CAGR (5y): 5428.24%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.05x)
%