DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.18
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: 9.77% | CAGR (5y): -6.01%
%
Regression: 0.06% | CAGR (5y): 0.04%
%
Regression: 22.69% | CAGR (5y): -15.69%
Capped at 30.00x (Historical 5y: 9.84x)
%