DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.34
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: 3.95% | CAGR (5y): -6.59%
%
Regression: 0.03% | CAGR (5y): 0.02%
%
Regression: 12.62% | CAGR (5y): 6.14%
Capped at 30.00x (Historical 5y: 26.03x)
%