DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.87
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: 42.24% | CAGR (5y): 13.56%
%
Regression: -0.21% | CAGR (5y): -2.36%
%
Regression: 15.98% | CAGR (5y): 7.17%
Capped at 13.67x (Historical 5y: 0.99x)
%