DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.53
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: -10.15% | CAGR (5y): -15.47%
%
Regression: 0.22% | CAGR (5y): 0.13%
%
Regression: 6.56% | CAGR (5y): 54.18%
Capped at 30.00x (Historical 5y: 33.25x)
%