DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.00
Today's Fair Value
$216.52 +1039.58%
Margin of Safety
+91.22%
Projected Value (5Y)
$348.71 +1735.32%
Dividends Paid (5Y)
$4.28
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.56% | CAGR (5y): -1.42%
%
Regression: 1.69% | CAGR (5y): 1.83%
Capped at 30.00x (Historical 5y: 42.92x)
%