DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.18
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: -7.65% | CAGR (5y): -6.82%
%
Regression: 10.95% | CAGR (5y): 8.77%
%
Regression: -12.85% | CAGR (5y): -12.16%
Capped at 13.67x (Historical 5y: 0.64x)
%