DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.33
Today's Fair Value
$14.34 -21.77%
Margin of Safety
-27.82%
Projected Value (5Y)
$23.10 +26.02%
Dividends Paid (5Y)
$1.75
DCF Inputs
Scenario
%
Regression: 22.54% | CAGR (5y): 165.6%
%
Regression: -7.31% | CAGR (5y): 0.58%
%
Regression: 25.99% | CAGR (5y): 14.83%
Capped at 30.00x (Historical 5y: 51.41x)
%