DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.45
Today's Fair Value
$41.78 +78.17%
Margin of Safety
+43.87%
Projected Value (5Y)
$67.29 +186.95%
Dividends Paid (5Y)
$6.15
DCF Inputs
Scenario
%
Regression: -6.54% | CAGR (5y): 44.7%
%
Regression: -1.16% | CAGR (5y): 1.54%
%
Regression: 1.01% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 4.88x)
%