DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.23
Today's Fair Value
$35.54 +84.82%
Margin of Safety
+45.89%
Projected Value (5Y)
$57.24 +197.66%
Dividends Paid (5Y)
$7.51
DCF Inputs
Scenario
%
Regression: 12.15% | CAGR (5y): 0%
%
Regression: -2.01% | CAGR (5y): 0.37%
%
Regression: 24.33% | CAGR (5y): 29.85%
Capped at 30.00x (Historical 5y: 39.59x)
%