DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.75
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: 8.44% | CAGR (5y): -8.65%
%
Regression: -0.6% | CAGR (5y): -1.34%
%
Regression: 7.16% | CAGR (5y): 6.12%
Capped at 30.00x (Historical 5y: 13.41x)
%