DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.93
Today's Fair Value
$46.73 +123.27%
Margin of Safety
+55.21%
Projected Value (5Y)
$75.26 +259.58%
Dividends Paid (5Y)
$2.04
DCF Inputs
Scenario
%
Regression: 10.03% | CAGR (5y): 15.35%
%
Regression: -0.11% | CAGR (5y): -0.38%
%
Regression: 22.39% | CAGR (5y): 10.21%
Capped at 30.00x (Historical 5y: n/a)
%