DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.72
Today's Fair Value
$57.67 +225.45%
Margin of Safety
+69.27%
Projected Value (5Y)
$92.88 +424.15%
Dividends Paid (5Y)
$6.83
DCF Inputs
Scenario
%
Regression: -2.63% | CAGR (5y): 24.19%
%
Regression: 0.01% | CAGR (5y): 0.04%
%
Regression: -6.52% | CAGR (5y): -1.85%
Capped at 30.00x (Historical 5y: 15.58x)
%