DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.83
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: 13.07% | CAGR (5y): 46.81%
%
Regression: 14.04% | CAGR (5y): 20.53%
%
Regression: -18.52% | CAGR (5y): -30.05%
Capped at 30.00x (Historical 5y: 6.61x)
%