DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.33
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: -0.61% | CAGR (5y): 44.17%
%
Regression: 0.13% | CAGR (5y): 0.63%
%
Regression: 8.54% | CAGR (5y): 7.88%
Capped at 30.00x (Historical 5y: 17.22x)
%