DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.41
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: 9.27% | CAGR (5y): 10.37%
%
Regression: 2.2% | CAGR (5y): 1.63%
%
Regression: 2.58% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 77.13x)
%