DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.32
Today's Fair Value
$27.26 +41.1%
Margin of Safety
+29.13%
Projected Value (5Y)
$43.91 +127.28%
Dividends Paid (5Y)
$11.70
DCF Inputs
Scenario
%
Regression: 1.4% | CAGR (5y): 1.72%
%
Regression: -4.25% | CAGR (5y): -3.02%
%
Regression: 41.22% | CAGR (5y): 41.22%
Capped at 13.67x (Historical 5y: 0.63x)
%