DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.37
Today's Fair Value
$56.24 +223.78%
Margin of Safety
+69.11%
Projected Value (5Y)
$90.57 +421.42%
Dividends Paid (5Y)
$1.70
DCF Inputs
Scenario
%
Regression: 23.03% | CAGR (5y): 22.55%
%
Regression: -2.02% | CAGR (5y): -2.65%
%
Regression: -7.22% | CAGR (5y): 4.86%
Capped at 30.00x (Historical 5y: 17.68x)
%