DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.62
Today's Fair Value
$23.48 +72.39%
Margin of Safety
+41.99%
Projected Value (5Y)
$37.81 +177.61%
Dividends Paid (5Y)
$4.88
DCF Inputs
Scenario
%
Regression: 1.26% | CAGR (5y): 10.98%
%
Regression: 0.16% | CAGR (5y): 0.14%
%
Regression: 0.18% | CAGR (5y): 0.25%
Capped at 13.67x (Historical 5y: 0.3x)
%