DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.35
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: -6.21% | CAGR (5y): -7.71%
%
Regression: -2.19% | CAGR (5y): -0.87%
%
Regression: 3.17% | CAGR (5y): 3.2%
Capped at 30.00x (Historical 5y: 19.42x)
%