DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.71
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: 65.05% | CAGR (5y): 0%
%
Regression: 2.26% | CAGR (5y): 4.26%
%
Regression: -3.14% | CAGR (5y): 99.13%
Capped at 30.00x (Historical 5y: 11.49x)
%