DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.45
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: 8.31% | CAGR (5y): 8.71%
%
Regression: 10.2% | CAGR (5y): 8.44%
%
Regression: -7.47% | CAGR (5y): -33.42%
Capped at 30.00x (Historical 5y: 8.76x)
%