DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.63
Today's Fair Value
$24.64 +48.17%
Margin of Safety
+32.51%
Projected Value (5Y)
$39.69 +138.67%
Dividends Paid (5Y)
$13.10
DCF Inputs
Scenario
%
Regression: 8.49% | CAGR (5y): 8.64%
%
Regression: 0.33% | CAGR (5y): 0.03%
%
Regression: 36.11% | CAGR (5y): 52.25%
Capped at 30.00x (Historical 5y: 12.4x)
%