DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.14
Today's Fair Value
$24.93 +64.66%
Margin of Safety
+39.27%
Projected Value (5Y)
$40.15 +165.19%
Dividends Paid (5Y)
$1.14
DCF Inputs
Scenario
%
Regression: 6.61% | CAGR (5y): 11.63%
%
Regression: 0.01% | CAGR (5y): -0.51%
%
Regression: 8.55% | CAGR (5y): 6.55%
Capped at 30.00x (Historical 5y: 35.69x)
%