DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.74
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: 18.1% | CAGR (5y): 23.52%
%
Regression: 66.25% | CAGR (5y): 84.28%
%
Regression: -7.77% | CAGR (5y): -7.86%
Capped at 13.67x (Historical 5y: 0.22x)
%