DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.36
Today's Fair Value
$43.33 +112.82%
Margin of Safety
+53.01%
Projected Value (5Y)
$69.79 +242.78%
Dividends Paid (5Y)
$8.83
DCF Inputs
Scenario
%
Regression: -8.02% | CAGR (5y): 22.14%
%
Regression: -1.08% | CAGR (5y): 0.18%
%
Regression: 3.93% | CAGR (5y): 0.06%
Capped at 18.00x (Historical 5y: 13.93x)
%