DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.29
Today's Fair Value
$32.29 +125.96%
Margin of Safety
+55.74%
Projected Value (5Y)
$52.00 +263.89%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 25.3% | CAGR (5y): 13.7%
%
Regression: 3.69% | CAGR (5y): -0.99%
%
Regression: -29.35% | CAGR (5y): -30.08%
Capped at 13.67x (Historical 5y: 2.74x)
%