DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.70
Today's Fair Value
$48.01 +111.5%
Margin of Safety
+52.72%
Projected Value (5Y)
$77.32 +240.62%
Dividends Paid (5Y)
$14.28
DCF Inputs
Scenario
%
Regression: 29.35% | CAGR (5y): 17.47%
%
Regression: 3.72% | CAGR (5y): 1.25%
%
Regression: 0% | CAGR (5y): 17.47%
Capped at 13.67x (Historical 5y: 0.49x)
%