DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.46
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: 1.4% | CAGR (5y): 4.03%
%
Regression: 1.51% | CAGR (5y): 3.44%
%
Regression: 5.21% | CAGR (5y): 16.71%
Capped at 13.67x (Historical 5y: 0.9x)
%