DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.41
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: 12.53% | CAGR (5y): 5.75%
%
Regression: -0.6% | CAGR (5y): -0.21%
%
Regression: 8.26% | CAGR (5y): 18.28%
Capped at 30.00x (Historical 5y: 13.54x)
%