DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.44
Today's Fair Value
$30.07 +63.07%
Margin of Safety
+38.68%
Projected Value (5Y)
$48.43 +162.64%
Dividends Paid (5Y)
$10.39
DCF Inputs
Scenario
%
Regression: 5.29% | CAGR (5y): 5.81%
%
Regression: 0.21% | CAGR (5y): -0.03%
%
Regression: 0% | CAGR (5y): 58.67%
Capped at 30.00x (Historical 5y: 12.5x)
%