DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.54
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: 25.28% | CAGR (5y): 30.62%
%
Regression: 7.81% | CAGR (5y): 10.51%
%
Regression: -7.37% | CAGR (5y): 25.74%
Capped at 30.00x (Historical 5y: 12.24x)
%