DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.91
Today's Fair Value
$56.93 +201.06%
Margin of Safety
+66.78%
Projected Value (5Y)
$91.69 +384.88%
Dividends Paid (5Y)
$12.58
DCF Inputs
Scenario
%
Regression: 12.96% | CAGR (5y): 12.97%
%
Regression: 1.63% | CAGR (5y): -1%
%
Regression: 22.89% | CAGR (5y): 41.54%
Capped at 13.67x (Historical 5y: 0.1x)
%