DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.62
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: 158.89% | CAGR (5y): 149.41%
%
Regression: 3.12% | CAGR (5y): 1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.7x)
%