DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.89
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: 10.48% | CAGR (5y): 38.17%
%
Regression: -8.49% | CAGR (5y): -13.09%
%
Regression: 6.83% | CAGR (5y): 4.25%
Capped at 30.00x (Historical 5y: 76.91x)
%