DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Weibo Corporation (WB)

Communication Services | Internet Content & Information

Today's Price

$6.74

Today's Fair Value

$17.63 +161.57%

Margin of Safety

+61.77%

Projected Value (5Y)

$28.39 +321.22%

Dividends Paid (5Y)

$2.35

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 8.47% | CAGR (5y): -7.42%

Diluted Shares Growth Rate

Regression: 1.81% | CAGR (5y): 3.36%

Dividend Growth Rate

Regression: -9.47% | CAGR (5y): -10.47%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 18.68x)

Discount Rate