DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.26
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: 21.11% | CAGR (5y): 7.25%
%
Regression: 0.46% | CAGR (5y): 1.63%
%
Regression: 19.57% | CAGR (5y): 8.72%
Capped at 30.00x (Historical 5y: 9.56x)
%