DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.99
Today's Fair Value
$27.74 +38.77%
Margin of Safety
+27.94%
Projected Value (5Y)
$44.68 +123.51%
Dividends Paid (5Y)
$0.34
DCF Inputs
Scenario
%
Regression: 5.2% | CAGR (5y): 33.3%
%
Regression: 1.25% | CAGR (5y): 3.15%
%
Regression: 8.28% | CAGR (5y): -21.68%
Capped at 30.00x (Historical 5y: 17.68x)
%