DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.95
Today's Fair Value
$21.35 +18.94%
Margin of Safety
+15.93%
Projected Value (5Y)
$34.38 +91.53%
Dividends Paid (5Y)
$6.21
DCF Inputs
Scenario
%
Regression: 27.13% | CAGR (5y): 23.28%
%
Regression: 23.98% | CAGR (5y): 31.8%
%
Regression: 27.59% | CAGR (5y): 1.92%
Capped at 13.67x (Historical 5y: 1x)
%