DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.22
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: 48.97% | CAGR (5y): 18.48%
%
Regression: 10.68% | CAGR (5y): 19.54%
%
Regression: -0.06% | CAGR (5y): 30.19%
Capped at 30.00x (Historical 5y: 8.77x)
%