DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.66
Today's Fair Value
$23.52 +171.59%
Margin of Safety
+63.18%
Projected Value (5Y)
$37.88 +337.41%
Dividends Paid (5Y)
$1.71
DCF Inputs
Scenario
%
Regression: 23.9% | CAGR (5y): 14.59%
%
Regression: -0.3% | CAGR (5y): -0.49%
%
Regression: 23.6% | CAGR (5y): 24.48%
Capped at 30.00x (Historical 5y: 23.99x)
%