DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.55
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: 20.41% | CAGR (5y): 11.28%
%
Regression: -7.55% | CAGR (5y): -2.52%
%
Regression: 25.03% | CAGR (5y): -7.43%
Capped at 30.00x (Historical 5y: 13.86x)
%