DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.61
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: 3.33% | CAGR (5y): -8.6%
%
Regression: -0.49% | CAGR (5y): -1.5%
%
Regression: 18.19% | CAGR (5y): 65.95%
Capped at 30.00x (Historical 5y: 20.2x)
%