DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.28
Today's Fair Value
$23.23 +125.97%
Margin of Safety
+55.75%
Projected Value (5Y)
$37.42 +264.01%
Dividends Paid (5Y)
$3.32
DCF Inputs
Scenario
%
Regression: 20.17% | CAGR (5y): 15.6%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 10.32% | CAGR (5y): 47.24%
Capped at 30.00x (Historical 5y: 32.64x)
%