DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.46
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: -14.44% | CAGR (5y): -14.82%
%
Regression: 3.45% | CAGR (5y): 5.72%
%
Regression: 13.08% | CAGR (5y): -46.99%
Capped at 30.00x (Historical 5y: 7.15x)
%