DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.60
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: -1.65% | CAGR (5y): -12.22%
%
Regression: -0.05% | CAGR (5y): -1.6%
%
Regression: 7.2% | CAGR (5y): 6.38%
Capped at 30.00x (Historical 5y: 23.46x)
%