DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.78
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: -4.78% | CAGR (5y): 43.61%
%
Regression: -2.31% | CAGR (5y): -7.47%
%
Regression: -4.23% | CAGR (5y): -1.3%
Capped at 30.00x (Historical 5y: 71.75x)
%