DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.30
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: 26.3% | CAGR (5y): 9.18%
%
Regression: -0.4% | CAGR (5y): -2.82%
%
Regression: 4.55% | CAGR (5y): 17.38%
Capped at 30.00x (Historical 5y: 5.29x)
%