DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.81
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: 10.67% | CAGR (5y): 33.2%
%
Regression: -0.52% | CAGR (5y): 1.1%
%
Regression: 4.99% | CAGR (5y): 7.06%
Capped at 30.00x (Historical 5y: 10.19x)
%