DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.87
Today's Fair Value
$38.32 +92.85%
Margin of Safety
+48.15%
Projected Value (5Y)
$61.71 +210.57%
Dividends Paid (5Y)
$2.70
DCF Inputs
Scenario
%
Regression: 0.46% | CAGR (5y): 2.1%
%
Regression: -3.23% | CAGR (5y): -2.22%
%
Regression: 4.84% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.99x)
%