DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.85
Today's Fair Value
$59.73 +331.26%
Margin of Safety
+76.81%
Projected Value (5Y)
$96.19 +594.51%
Dividends Paid (5Y)
$9.17
DCF Inputs
Scenario
%
Regression: 12.96% | CAGR (5y): 12.97%
%
Regression: 1.63% | CAGR (5y): -1%
%
Regression: 33.98% | CAGR (5y): 49.01%
Capped at 13.67x (Historical 5y: 0.11x)
%