DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.06
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: 2.18% | CAGR (5y): 4.06%
%
Regression: 0.38% | CAGR (5y): 0.29%
%
Regression: 1.23% | CAGR (5y): 13.09%
Capped at 13.67x (Historical 5y: 1x)
%