DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.20
Today's Fair Value
$14.46 -42.62%
Margin of Safety
-74.27%
Projected Value (5Y)
$23.29 -7.58%
Dividends Paid (5Y)
$5.23
DCF Inputs
Scenario
%
Regression: 13.58% | CAGR (5y): 45.27%
%
Regression: 0.13% | CAGR (5y): -0.22%
%
Regression: 14.52% | CAGR (5y): 12.75%
Capped at 30.00x (Historical 5y: 137.32x)
%