DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.98
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: 11.42% | CAGR (5y): 23.51%
%
Regression: 2.76% | CAGR (5y): 1.97%
%
Regression: -4.42% | CAGR (5y): -7.62%
Capped at 30.00x (Historical 5y: 8.29x)
%