DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.77
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: 10.57% | CAGR (5y): -1.8%
%
Regression: -0.76% | CAGR (5y): -2.1%
%
Regression: 15.49% | CAGR (5y): 9.23%
Capped at 30.00x (Historical 5y: 1.63x)
%