DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.26
Today's Fair Value
$61.50 +331.28%
Margin of Safety
+76.81%
Projected Value (5Y)
$99.05 +594.6%
Dividends Paid (5Y)
$6.79
DCF Inputs
Scenario
%
Regression: 43.08% | CAGR (5y): 11.7%
%
Regression: -0.38% | CAGR (5y): 0.33%
%
Regression: 3.66% | CAGR (5y): 5.03%
Capped at 13.67x (Historical 5y: 0.18x)
%