DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.82
Today's Fair Value
$59.48 +449.72%
Margin of Safety
+81.81%
Projected Value (5Y)
$95.79 +785.3%
Dividends Paid (5Y)
$5.76
DCF Inputs
Scenario
%
Regression: 50.76% | CAGR (5y): 32.27%
%
Regression: 0.97% | CAGR (5y): -0.51%
%
Regression: 0% | CAGR (5y): 184.42%
Capped at 30.00x (Historical 5y: 12.66x)
%