DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.84
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: 13.9% | CAGR (5y): 13.25%
%
Regression: 9.22% | CAGR (5y): 11.54%
%
Regression: 22.65% | CAGR (5y): 22.14%
Capped at 30.00x (Historical 5y: 34.7x)
%