DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.76
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: 12.18% | CAGR (5y): 12.69%
%
Regression: 2.06% | CAGR (5y): 0.44%
%
Regression: 12.81% | CAGR (5y): 30.68%
Capped at 30.00x (Historical 5y: 19.98x)
%