DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.74
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: 14.37% | CAGR (5y): 8.78%
%
Regression: -4.71% | CAGR (5y): -4.7%
%
Regression: 0% | CAGR (5y): -6.82%
Capped at 13.67x (Historical 5y: 0.97x)
%