DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.47
Today's Fair Value
$55.21 +145.71%
Margin of Safety
+59.30%
Projected Value (5Y)
$88.91 +295.68%
Dividends Paid (5Y)
$4.56
DCF Inputs
Scenario
%
Regression: 41.22% | CAGR (5y): -11.93%
%
Regression: 0.94% | CAGR (5y): -8.07%
%
Regression: 4.21% | CAGR (5y): 0.62%
Capped at 30.00x (Historical 5y: 11.67x)
%