DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.39
Today's Fair Value
$21.24 +15.5%
Margin of Safety
+13.42%
Projected Value (5Y)
$34.21 +86.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.83% | CAGR (5y): 12.18%
%
Regression: 0.51% | CAGR (5y): 1.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 19.67x)
%