DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.90
Today's Fair Value
$36.68 +104.92%
Margin of Safety
+51.20%
Projected Value (5Y)
$59.08 +230.06%
Dividends Paid (5Y)
$12.84
DCF Inputs
Scenario
%
Regression: -7.23% | CAGR (5y): 48.47%
%
Regression: -0.69% | CAGR (5y): -2.25%
%
Regression: 10.9% | CAGR (5y): 63.08%
Capped at 18.00x (Historical 5y: 9.6x)
%