DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.46
Today's Fair Value
$42.97 +310.8%
Margin of Safety
+75.66%
Projected Value (5Y)
$69.21 +561.66%
Dividends Paid (5Y)
$2.78
DCF Inputs
Scenario
%
Regression: 10.12% | CAGR (5y): 5.75%
%
Regression: 1.26% | CAGR (5y): 0.06%
%
Regression: 5.77% | CAGR (5y): 2.82%
Capped at 30.00x (Historical 5y: 23.7x)
%