DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.62
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: 2.3% | CAGR (5y): 21.33%
%
Regression: -0.45% | CAGR (5y): -0.06%
%
Regression: 7.99% | CAGR (5y): -2.95%
Capped at 30.00x (Historical 5y: 21.17x)
%