DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.45
Today's Fair Value
$45.08 +211.97%
Margin of Safety
+67.95%
Projected Value (5Y)
$72.60 +402.42%
Dividends Paid (5Y)
$6.73
DCF Inputs
Scenario
%
Regression: 32.26% | CAGR (5y): 27.72%
%
Regression: 4.07% | CAGR (5y): 0.56%
%
Regression: 14.71% | CAGR (5y): 53.08%
Capped at 30.00x (Historical 5y: 17.59x)
%