DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.20
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: 7.82% | CAGR (5y): 11.66%
%
Regression: 0.15% | CAGR (5y): -1.39%
%
Regression: -0.1% | CAGR (5y): 5.05%
Capped at 30.00x (Historical 5y: 19.57x)
%