DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.51
Today's Fair Value
$28.22 +31.19%
Margin of Safety
+23.78%
Projected Value (5Y)
$45.45 +111.3%
Dividends Paid (5Y)
$2.45
DCF Inputs
Scenario
%
Regression: 7.26% | CAGR (5y): 27.4%
%
Regression: 3.41% | CAGR (5y): 4.01%
%
Regression: 68.83% | CAGR (5y): 77.58%
Capped at 18.00x (Historical 5y: 8.53x)
%