DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.29
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: 3.5% | CAGR (5y): 6.18%
%
Regression: 0.37% | CAGR (5y): -0.04%
%
Regression: 7.21% | CAGR (5y): 24.57%
Capped at 30.00x (Historical 5y: 6.61x)
%