DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.16
Today's Fair Value
$31.01 +23.25%
Margin of Safety
+18.86%
Projected Value (5Y)
$49.94 +98.49%
Dividends Paid (5Y)
$0.51
DCF Inputs
Scenario
%
Regression: 50.69% | CAGR (5y): 110.69%
%
Regression: 4.01% | CAGR (5y): 0.5%
%
Regression: 13.69% | CAGR (5y): 7.28%
Capped at 30.00x (Historical 5y: 24.46x)
%