DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.32
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: 11.51% | CAGR (5y): 13.41%
%
Regression: -2.5% | CAGR (5y): -7.31%
%
Regression: 22.95% | CAGR (5y): 27.75%
Capped at 30.00x (Historical 5y: 36.91x)
%