DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.55
Today's Fair Value
$60.41 +345.83%
Margin of Safety
+77.57%
Projected Value (5Y)
$97.29 +618.01%
Dividends Paid (5Y)
$5.76
DCF Inputs
Scenario
%
Regression: 50.76% | CAGR (5y): 32.27%
%
Regression: 0.97% | CAGR (5y): -0.51%
%
Regression: 0% | CAGR (5y): 184.42%
Capped at 30.00x (Historical 5y: 12.87x)
%