DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.64
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: -4.6% | CAGR (5y): -2.59%
%
Regression: -3.36% | CAGR (5y): -0.55%
%
Regression: 51.57% | CAGR (5y): 58.74%
Capped at 13.67x (Historical 5y: 0.46x)
%