DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.33
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.42% | CAGR (5y): 16.58%
%
Regression: -0.4% | CAGR (5y): -1.72%
%
Regression: 18.65% | CAGR (5y): 27.05%
Capped at 30.00x (Historical 5y: 1.27x)
%