DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.10
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: 24.3% | CAGR (5y): 32.41%
%
Regression: 1.65% | CAGR (5y): 1.41%
%
Regression: 6.3% | CAGR (5y): 18.46%
Capped at 30.00x (Historical 5y: 9.33x)
%