DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.22
Today's Fair Value
$35.56 +133.64%
Margin of Safety
+57.20%
Projected Value (5Y)
$57.27 +276.28%
Dividends Paid (5Y)
$3.08
DCF Inputs
Scenario
%
Regression: 23.2% | CAGR (5y): 8.26%
%
Regression: -2.32% | CAGR (5y): -5.18%
%
Regression: -7.51% | CAGR (5y): -12.4%
Capped at 30.00x (Historical 5y: 19.89x)
%