DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.07
Today's Fair Value
$50.13 +193.67%
Margin of Safety
+65.95%
Projected Value (5Y)
$80.74 +372.99%
Dividends Paid (5Y)
$2.43
DCF Inputs
Scenario
%
Regression: 9.13% | CAGR (5y): 8.91%
%
Regression: -0.95% | CAGR (5y): -2.01%
%
Regression: 12.48% | CAGR (5y): 8.07%
Capped at 30.00x (Historical 5y: 32.84x)
%