DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.33
Today's Fair Value
$161.99 +696.8%
Margin of Safety
+87.45%
Projected Value (5Y)
$260.88 +1183.23%
Dividends Paid (5Y)
$13.79
DCF Inputs
Scenario
%
Regression: -2.95% | CAGR (5y): 18.24%
%
Regression: -0.01% | CAGR (5y): -0.29%
%
Regression: 14.96% | CAGR (5y): -10.8%
Capped at 13.67x (Historical 5y: 2.87x)
%