DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.55
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: -3.55% | CAGR (5y): 7.46%
%
Regression: -0.93% | CAGR (5y): -0.9%
%
Regression: 5.25% | CAGR (5y): 16.36%
Capped at 30.00x (Historical 5y: 22.71x)
%