DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.80
Today's Fair Value
$32.44 +174.92%
Margin of Safety
+63.63%
Projected Value (5Y)
$52.25 +342.8%
Dividends Paid (5Y)
$2.68
DCF Inputs
Scenario
%
Regression: 7.67% | CAGR (5y): 107.82%
%
Regression: -0.26% | CAGR (5y): -2.56%
%
Regression: 6.15% | CAGR (5y): 6.45%
Capped at 30.00x (Historical 5y: 20.66x)
%