DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.70
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: 20.13% | CAGR (5y): 37.84%
%
Regression: -0.01% | CAGR (5y): -0.05%
%
Regression: -4.04% | CAGR (5y): -26.09%
Capped at 30.00x (Historical 5y: 5.19x)
%