DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.10
Today's Fair Value
$19.63 +115.71%
Margin of Safety
+53.64%
Projected Value (5Y)
$31.62 +247.47%
Dividends Paid (5Y)
$2.42
DCF Inputs
Scenario
%
Regression: 12.59% | CAGR (5y): 32.38%
%
Regression: 3.47% | CAGR (5y): 3.41%
%
Regression: 19.29% | CAGR (5y): 26.09%
Capped at 30.00x (Historical 5y: 26.52x)
%