DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.79
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: -13.69% | CAGR (5y): -20.78%
%
Regression: 1.25% | CAGR (5y): 1.63%
%
Regression: 14.95% | CAGR (5y): 11.61%
Capped at 30.00x (Historical 5y: 25.63x)
%