DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.26
Today's Fair Value
$32.73 +129.52%
Margin of Safety
+56.43%
Projected Value (5Y)
$52.72 +269.71%
Dividends Paid (5Y)
$0.44
DCF Inputs
Scenario
%
Regression: 20.37% | CAGR (5y): 0%
%
Regression: 11% | CAGR (5y): 17.54%
%
Regression: 22.46% | CAGR (5y): 36.63%
Capped at 30.00x (Historical 5y: 40.27x)
%