DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.96
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: 11.45% | CAGR (5y): 6.3%
%
Regression: 0.18% | CAGR (5y): 0.13%
%
Regression: 5.85% | CAGR (5y): -4.26%
Capped at 30.00x (Historical 5y: 6.21x)
%