DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.04
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: -9.7% | CAGR (5y): -11.43%
%
Regression: -1.62% | CAGR (5y): -1.58%
%
Regression: 5.49% | CAGR (5y): 11.82%
Capped at 30.00x (Historical 5y: 30.76x)
%