DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.06
Today's Fair Value
$127.37 +568.26%
Margin of Safety
+85.04%
Projected Value (5Y)
$205.13 +976.23%
Dividends Paid (5Y)
$7.77
DCF Inputs
Scenario
%
Regression: 19.95% | CAGR (5y): 173.74%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 11.11% | CAGR (5y): 70.93%
Capped at 30.00x (Historical 5y: 66x)
%