DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.16
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: 14.75% | CAGR (5y): 36.33%
%
Regression: -0.39% | CAGR (5y): -3.8%
%
Regression: 20.75% | CAGR (5y): 2.95%
Capped at 30.00x (Historical 5y: 7.7x)
%