DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.32
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: 21.46% | CAGR (5y): 14.66%
%
Regression: -1.58% | CAGR (5y): -3.88%
%
Regression: 15.5% | CAGR (5y): 15.55%
Capped at 30.00x (Historical 5y: 10.62x)
%