DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.98
Today's Fair Value
$79.55 +298.15%
Margin of Safety
+74.88%
Projected Value (5Y)
$128.11 +541.19%
Dividends Paid (5Y)
$2.62
DCF Inputs
Scenario
%
Regression: 19.81% | CAGR (5y): 29.06%
%
Regression: 1.02% | CAGR (5y): -0.04%
%
Regression: -1.31% | CAGR (5y): -8%
Capped at 30.00x (Historical 5y: 13.61x)
%