DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.68
Today's Fair Value
$37.60 +112.67%
Margin of Safety
+52.98%
Projected Value (5Y)
$60.56 +242.53%
Dividends Paid (5Y)
$12.14
DCF Inputs
Scenario
%
Regression: 24.21% | CAGR (5y): 11.18%
%
Regression: -0.01% | CAGR (5y): -0.06%
%
Regression: 32.27% | CAGR (5y): 27.59%
Capped at 30.00x (Historical 5y: 5.94x)
%