DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.80
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: 1.67% | CAGR (5y): 4.03%
%
Regression: -1.85% | CAGR (5y): -1.85%
%
Regression: 2.22% | CAGR (5y): 0.35%
Capped at 30.00x (Historical 5y: 15.8x)
%