DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.23
Today's Fair Value
$29.30 +186.41%
Margin of Safety
+65.09%
Projected Value (5Y)
$47.18 +361.19%
Dividends Paid (5Y)
$5.85
DCF Inputs
Scenario
%
Regression: 14.39% | CAGR (5y): 17.5%
%
Regression: 0.76% | CAGR (5y): 2.48%
%
Regression: 39.58% | CAGR (5y): 33.84%
Capped at 30.00x (Historical 5y: 55.12x)
%