DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.35
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: 3.41% | CAGR (5y): 1.01%
%
Regression: -0.9% | CAGR (5y): -1.02%
%
Regression: 6.78% | CAGR (5y): 10.43%
Capped at 30.00x (Historical 5y: 53.36x)
%