DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.23
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: 0.27% | CAGR (5y): 17.36%
%
Regression: 7.08% | CAGR (5y): 13.87%
%
Regression: 2.87% | CAGR (5y): -1.32%
Capped at 30.00x (Historical 5y: 7.67x)
%