DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.37
Today's Fair Value
$71.21 +335%
Margin of Safety
+77.01%
Projected Value (5Y)
$114.69 +600.61%
Dividends Paid (5Y)
$7.03
DCF Inputs
Scenario
%
Regression: 43.08% | CAGR (5y): 11.7%
%
Regression: -0.38% | CAGR (5y): 0.33%
%
Regression: -0.3% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 0.21x)
%