DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.32
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: 10.51% | CAGR (5y): 25.27%
%
Regression: 0.05% | CAGR (5y): -0.16%
%
Regression: 20.22% | CAGR (5y): 1.72%
Capped at 13.67x (Historical 5y: 0.66x)
%