DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.51
Today's Fair Value
$3921.21 +71065.34%
Margin of Safety
+99.86%
Projected Value (5Y)
$6315.15 +114512.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.12% | CAGR (5y): 0%
%
Regression: 2.31% | CAGR (5y): 21.99%
%
Regression: -0.95% | CAGR (5y): -24.21%
Capped at 30.00x (Historical 5y: n/a)
%