DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.79
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: 9.27% | CAGR (5y): 0.33%
%
Regression: -0.03% | CAGR (5y): -0.4%
%
Regression: 3.58% | CAGR (5y): -4.59%
Capped at 30.00x (Historical 5y: 13.48x)
%