DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.50
Today's Fair Value
$14.72 -24.51%
Margin of Safety
-32.47%
Projected Value (5Y)
$23.71 +21.59%
Dividends Paid (5Y)
$10.92
DCF Inputs
Scenario
%
Regression: 88.22% | CAGR (5y): 108.21%
%
Regression: 43.39% | CAGR (5y): 48.96%
%
Regression: 94.2% | CAGR (5y): 99.44%
Capped at 18.00x (Historical 5y: 3.67x)
%