DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.71
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: 25.11% | CAGR (5y): 7.79%
%
Regression: -0.2% | CAGR (5y): -0.61%
%
Regression: 4.75% | CAGR (5y): 8.05%
Capped at 30.00x (Historical 5y: 2.97x)
%