DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.33
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: 2.19% | CAGR (5y): 2.29%
%
Regression: 0.35% | CAGR (5y): 0.29%
%
Regression: 1.09% | CAGR (5y): 10.76%
Capped at 13.67x (Historical 5y: 1.01x)
%