DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.38
Today's Fair Value
$77.21 +298.4%
Margin of Safety
+74.90%
Projected Value (5Y)
$124.35 +541.64%
Dividends Paid (5Y)
$5.26
DCF Inputs
Scenario
%
Regression: 5.92% | CAGR (5y): 19.54%
%
Regression: 2.69% | CAGR (5y): 2.99%
%
Regression: 0.67% | CAGR (5y): -0.56%
Capped at 13.67x (Historical 5y: 2.34x)
%