DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.71
Today's Fair Value
$36.75 +69.28%
Margin of Safety
+40.93%
Projected Value (5Y)
$59.19 +172.64%
Dividends Paid (5Y)
$3.72
DCF Inputs
Scenario
%
Regression: 56.42% | CAGR (5y): 42.39%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 9.03% | CAGR (5y): 31.31%
Capped at 30.00x (Historical 5y: 8.18x)
%