DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.52
Today's Fair Value
$50.83 +147.71%
Margin of Safety
+59.63%
Projected Value (5Y)
$81.86 +298.93%
Dividends Paid (5Y)
$3.06
DCF Inputs
Scenario
%
Regression: 29.39% | CAGR (5y): 69.23%
%
Regression: 7.3% | CAGR (5y): 10.73%
%
Regression: 5.06% | CAGR (5y): 2.29%
Capped at 30.00x (Historical 5y: 15.88x)
%