DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.62
Today's Fair Value
$27.97 +79.07%
Margin of Safety
+44.15%
Projected Value (5Y)
$45.04 +188.35%
Dividends Paid (5Y)
$1.55
DCF Inputs
Scenario
%
Regression: 24.82% | CAGR (5y): 0%
%
Regression: 1.89% | CAGR (5y): 1.54%
%
Regression: 0.71% | CAGR (5y): 7.46%
Capped at 30.00x (Historical 5y: 16.74x)
%