DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.33
Today's Fair Value
$74.75 +207.23%
Margin of Safety
+67.45%
Projected Value (5Y)
$120.39 +394.82%
Dividends Paid (5Y)
$5.59
DCF Inputs
Scenario
%
Regression: -6.06% | CAGR (5y): 41.96%
%
Regression: -1.95% | CAGR (5y): -2.33%
%
Regression: -4.92% | CAGR (5y): 38.34%
Capped at 30.00x (Historical 5y: 8.31x)
%