DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.04
Today's Fair Value
$18.26 -34.88%
Margin of Safety
-53.56%
Projected Value (5Y)
$29.40 +4.85%
Dividends Paid (5Y)
$0.85
DCF Inputs
Scenario
%
Regression: 93.03% | CAGR (5y): 32.04%
%
Regression: 6.01% | CAGR (5y): 1.37%
%
Regression: 1.04% | CAGR (5y): 9.57%
Capped at 30.00x (Historical 5y: 47.69x)
%