DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.19
Today's Fair Value
$17.16 +12.97%
Margin of Safety
+11.48%
Projected Value (5Y)
$27.64 +81.96%
Dividends Paid (5Y)
$2.23
DCF Inputs
Scenario
%
Regression: 15.5% | CAGR (5y): 49.69%
%
Regression: 4.57% | CAGR (5y): -0.08%
%
Regression: -6.7% | CAGR (5y): 2.52%
Capped at 18.00x (Historical 5y: 3.17x)
%