DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.51
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: 9.61% | CAGR (5y): 2.5%
%
Regression: 6.55% | CAGR (5y): 6.92%
%
Regression: 12.62% | CAGR (5y): 18.1%
Capped at 30.00x (Historical 5y: 12.73x)
%