DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.25
Today's Fair Value
$24.66 +28.1%
Margin of Safety
+21.94%
Projected Value (5Y)
$39.71 +106.29%
Dividends Paid (5Y)
$8.64
DCF Inputs
Scenario
%
Regression: 24.01% | CAGR (5y): 45.23%
%
Regression: -0.21% | CAGR (5y): -2.86%
%
Regression: 6.79% | CAGR (5y): 8.34%
Capped at 30.00x (Historical 5y: 6.52x)
%