DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.07
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: 5.16% | CAGR (5y): 81.46%
%
Regression: 3.8% | CAGR (5y): 7.36%
%
Regression: -14.69% | CAGR (5y): -12.94%
Capped at 18.00x (Historical 5y: 8.03x)
%