DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.39
Today's Fair Value
$37.81 +105.6%
Margin of Safety
+51.36%
Projected Value (5Y)
$60.90 +231.16%
Dividends Paid (5Y)
$7.01
DCF Inputs
Scenario
%
Regression: 7.3% | CAGR (5y): -4.3%
%
Regression: 1.11% | CAGR (5y): 1%
%
Regression: -1.32% | CAGR (5y): 6.23%
Capped at 30.00x (Historical 5y: 29.66x)
%