DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.87
Today's Fair Value
$28.23 +103.53%
Margin of Safety
+50.87%
Projected Value (5Y)
$45.46 +227.76%
Dividends Paid (5Y)
$1.40
DCF Inputs
Scenario
%
Regression: 20.98% | CAGR (5y): 14.86%
%
Regression: -0.1% | CAGR (5y): -0.12%
%
Regression: 0% | CAGR (5y): 33.33%
Capped at 30.00x (Historical 5y: 22.96x)
%