DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.20
Today's Fair Value
$22.77 +60.35%
Margin of Safety
+37.64%
Projected Value (5Y)
$36.67 +158.24%
Dividends Paid (5Y)
$2.46
DCF Inputs
Scenario
%
Regression: -1.74% | CAGR (5y): 35.42%
%
Regression: -0.16% | CAGR (5y): 0.8%
%
Regression: -6.18% | CAGR (5y): -13.79%
Capped at 18.00x (Historical 5y: 4.22x)
%