DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.07
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: 10.83% | CAGR (5y): 32.49%
%
Regression: -1.86% | CAGR (5y): -2.03%
%
Regression: 1.11% | CAGR (5y): 0.08%
Capped at 30.00x (Historical 5y: 2.26x)
%