DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.39
Today's Fair Value
$24.84 +72.62%
Margin of Safety
+42.07%
Projected Value (5Y)
$40.00 +177.97%
Dividends Paid (5Y)
$4.88
DCF Inputs
Scenario
%
Regression: 1.26% | CAGR (5y): 10.98%
%
Regression: 0.16% | CAGR (5y): 0.14%
%
Regression: -1.84% | CAGR (5y): -2.5%
Capped at 13.67x (Historical 5y: 0.32x)
%