DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.72
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: 27.11% | CAGR (5y): 71.64%
%
Regression: -0.01% | CAGR (5y): 0.04%
%
Regression: 14.15% | CAGR (5y): 10.87%
Capped at 30.00x (Historical 5y: 15.76x)
%