DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.71
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: 30.98% | CAGR (5y): 24.31%
%
Regression: 11.67% | CAGR (5y): 12.47%
%
Regression: 12.33% | CAGR (5y): 18.92%
Capped at 30.00x (Historical 5y: 14.58x)
%