DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.79
Today's Fair Value
$24.40 +37.16%
Margin of Safety
+27.09%
Projected Value (5Y)
$39.30 +120.91%
Dividends Paid (5Y)
$0.97
DCF Inputs
Scenario
%
Regression: 19.2% | CAGR (5y): 36.73%
%
Regression: 2.48% | CAGR (5y): 4.2%
%
Regression: -1.15% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.54x)
%