DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.56
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: -6% | CAGR (5y): 4.81%
%
Regression: 1.18% | CAGR (5y): 1.57%
%
Regression: -13.14% | CAGR (5y): 72.24%
Capped at 30.00x (Historical 5y: 5.85x)
%