DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.24
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: 3.76% | CAGR (5y): 17.1%
%
Regression: -0.08% | CAGR (5y): -0.31%
%
Regression: -0.02% | CAGR (5y): 2.11%
Capped at 30.00x (Historical 5y: 118.72x)
%