DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.80
Today's Fair Value
$29.71 +203.16%
Margin of Safety
+67.01%
Projected Value (5Y)
$47.85 +388.27%
Dividends Paid (5Y)
$1.41
DCF Inputs
Scenario
%
Regression: 21.26% | CAGR (5y): 19.56%
%
Regression: -0.99% | CAGR (5y): -2.64%
%
Regression: 3.13% | CAGR (5y): 7.02%
Capped at 30.00x (Historical 5y: 16.8x)
%