DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.46
Today's Fair Value
$38.58 +57.73%
Margin of Safety
+36.60%
Projected Value (5Y)
$62.14 +154.05%
Dividends Paid (5Y)
$11.01
DCF Inputs
Scenario
%
Regression: 60.8% | CAGR (5y): 19.39%
%
Regression: 14.69% | CAGR (5y): 15.77%
%
Regression: 10.24% | CAGR (5y): 6.04%
Capped at 13.67x (Historical 5y: 1.26x)
%