DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.30
Today's Fair Value
$45.95 +106.05%
Margin of Safety
+51.47%
Projected Value (5Y)
$74.01 +231.88%
Dividends Paid (5Y)
$10.92
DCF Inputs
Scenario
%
Regression: 38.59% | CAGR (5y): 9.26%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: 21.79% | CAGR (5y): 35.42%
Capped at 30.00x (Historical 5y: 15.36x)
%