DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.61
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: 24.93% | CAGR (5y): 6.82%
%
Regression: 0.74% | CAGR (5y): -1.47%
%
Regression: 6.79% | CAGR (5y): -3.98%
Capped at 30.00x (Historical 5y: 11.16x)
%