DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.79
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: 19.19% | CAGR (5y): 18.16%
%
Regression: 28.39% | CAGR (5y): 1.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 88.06x)
%