DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.05
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: 50.98% | CAGR (5y): 2.32%
%
Regression: 53.26% | CAGR (5y): 7.84%
%
Regression: 14.93% | CAGR (5y): 17.68%
Capped at 13.67x (Historical 5y: 0.57x)
%