DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.11
Today's Fair Value
$29.69 +23.14%
Margin of Safety
+18.79%
Projected Value (5Y)
$47.82 +98.34%
Dividends Paid (5Y)
$2.62
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 500%
Capped at 30.00x (Historical 5y: 12.43x)
%