DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.74
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: 9.1% | CAGR (5y): 27.33%
%
Regression: -0.13% | CAGR (5y): -0.44%
%
Regression: 2.68% | CAGR (5y): 39.95%
Capped at 30.00x (Historical 5y: 17.25x)
%