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: -7.04% | CAGR (5y): -3.32%
%
Regression: 2.06% | CAGR (5y): 0.01%
%
Regression: -18.03% | CAGR (5y): -45.15%
Capped at 30.00x (Historical 5y: 9.9x)
%