DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.54
Today's Fair Value
$39.63 +55.17%
Margin of Safety
+35.55%
Projected Value (5Y)
$63.83 +149.92%
Dividends Paid (5Y)
$11.68
DCF Inputs
Scenario
%
Regression: 15.5% | CAGR (5y): 49.69%
%
Regression: 4.57% | CAGR (5y): -0.08%
%
Regression: 7.97% | CAGR (5y): -0.05%
Capped at 18.00x (Historical 5y: 6.96x)
%