DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.17
Today's Fair Value
$15.97 +12.7%
Margin of Safety
+11.27%
Projected Value (5Y)
$25.72 +81.51%
Dividends Paid (5Y)
$2.27
DCF Inputs
Scenario
%
Regression: 15.5% | CAGR (5y): 49.69%
%
Regression: 4.57% | CAGR (5y): -0.08%
%
Regression: -6.52% | CAGR (5y): 2.22%
Capped at 18.00x (Historical 5y: 3.13x)
%