DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.16
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: 18.39% | CAGR (5y): 10.02%
%
Regression: 4.87% | CAGR (5y): 7.66%
%
Regression: -2.18% | CAGR (5y): -6.32%
Capped at 30.00x (Historical 5y: 12.89x)
%