DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.37
Today's Fair Value
$37.14 +258.15%
Margin of Safety
+72.08%
Projected Value (5Y)
$59.81 +476.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -4.09% | CAGR (5y): -11.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 332.67x)
%