DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.60
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: 19.77% | CAGR (5y): 71.92%
%
Regression: 8.7% | CAGR (5y): 37.96%
%
Regression: -10.38% | CAGR (5y): -2.95%
Capped at 30.00x (Historical 5y: 13.02x)
%