DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.27
Today's Fair Value
$32.02 +37.6%
Margin of Safety
+27.33%
Projected Value (5Y)
$51.57 +121.62%
Dividends Paid (5Y)
$8.04
DCF Inputs
Scenario
%
Regression: 1140.77% | CAGR (5y): 0%
%
Regression: -0.4% | CAGR (5y): -0.66%
%
Regression: 15.06% | CAGR (5y): 16.03%
Capped at 30.00x (Historical 5y: 48.65x)
%