DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.39
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: 65.79% | CAGR (5y): 97.49%
%
Regression: 37.92% | CAGR (5y): 49.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 3.46x)
%