DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.67
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: 10.54% | CAGR (5y): 2.46%
%
Regression: 5.72% | CAGR (5y): -0.05%
%
Regression: 1.36% | CAGR (5y): -3.71%
Capped at 13.67x (Historical 5y: 0.63x)
%