DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.11
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: 6.07% | CAGR (5y): 179.46%
%
Regression: 18.58% | CAGR (5y): 24.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.29x)
%