DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.03
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: 10.83% | CAGR (5y): 16%
%
Regression: 10.07% | CAGR (5y): 8.77%
%
Regression: 6.31% | CAGR (5y): 5.04%
Capped at 30.00x (Historical 5y: 16.32x)
%