DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.13
Today's Fair Value
$51.65 +156.58%
Margin of Safety
+61.03%
Projected Value (5Y)
$83.18 +313.21%
Dividends Paid (5Y)
$0.81
DCF Inputs
Scenario
%
Regression: 24.55% | CAGR (5y): 19.75%
%
Regression: 0.33% | CAGR (5y): -0.69%
%
Regression: 1.36% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 13.83x)
%