DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.26
Today's Fair Value
$32.90 +115.6%
Margin of Safety
+53.62%
Projected Value (5Y)
$52.99 +247.25%
Dividends Paid (5Y)
$8.50
DCF Inputs
Scenario
%
Regression: 25.74% | CAGR (5y): 61.21%
%
Regression: 10.73% | CAGR (5y): 2.72%
%
Regression: 15.72% | CAGR (5y): 15.72%
Capped at 30.00x (Historical 5y: 8.65x)
%