DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.55
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: 7.67% | CAGR (5y): -14.51%
%
Regression: 10.44% | CAGR (5y): 15.34%
%
Regression: -2.31% | CAGR (5y): 33.11%
Capped at 30.00x (Historical 5y: 20.3x)
%