DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.72
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: 3.8% | CAGR (5y): -18.32%
%
Regression: 0.28% | CAGR (5y): 5.02%
%
Regression: 31.87% | CAGR (5y): -0.99%
Capped at 30.00x (Historical 5y: 12.84x)
%