DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.49
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: 5.33% | CAGR (5y): 2.02%
%
Regression: -0.02% | CAGR (5y): -0.05%
%
Regression: 2.68% | CAGR (5y): 17.71%
Capped at 30.00x (Historical 5y: 27.43x)
%