DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.79
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: 43.95% | CAGR (5y): 36.41%
%
Regression: 4.92% | CAGR (5y): 4.24%
%
Regression: 21.18% | CAGR (5y): 30.86%
Capped at 30.00x (Historical 5y: 0.75x)
%