DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.29
Today's Fair Value
$25.83 +49.39%
Margin of Safety
+33.06%
Projected Value (5Y)
$41.60 +140.6%
Dividends Paid (5Y)
$3.57
DCF Inputs
Scenario
%
Regression: 16.6% | CAGR (5y): 17.92%
%
Regression: 3.83% | CAGR (5y): 4.5%
%
Regression: 17.29% | CAGR (5y): -10.89%
Capped at 13.67x (Historical 5y: 0.97x)
%