DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.76
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: -2.52% | CAGR (5y): -2.65%
%
Regression: -2.19% | CAGR (5y): -2.61%
%
Regression: 10.58% | CAGR (5y): 7.48%
Capped at 30.00x (Historical 5y: 13.78x)
%