DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.86
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: 5.46% | CAGR (5y): 2.17%
%
Regression: 0.54% | CAGR (5y): -0.14%
%
Regression: 2.45% | CAGR (5y): 2.46%
Capped at 30.00x (Historical 5y: 15.65x)
%