DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.72
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: -18.02% | CAGR (5y): 118.91%
%
Regression: -1.14% | CAGR (5y): 0.37%
%
Regression: -7.15% | CAGR (5y): -15.04%
Capped at 30.00x (Historical 5y: 21.44x)
%