DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.15
Today's Fair Value
$24.36 +9.98%
Margin of Safety
+9.07%
Projected Value (5Y)
$39.23 +77.11%
Dividends Paid (5Y)
$2.96
DCF Inputs
Scenario
%
Regression: 12.71% | CAGR (5y): 37.86%
%
Regression: 9.43% | CAGR (5y): 19.24%
%
Regression: 7.47% | CAGR (5y): 13.9%
Capped at 30.00x (Historical 5y: 23.09x)
%