DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.97
Today's Fair Value
$50.31 +139.91%
Margin of Safety
+58.32%
Projected Value (5Y)
$81.02 +286.36%
Dividends Paid (5Y)
$66.17
DCF Inputs
Scenario
%
Regression: 6.05% | CAGR (5y): -14.94%
%
Regression: -1.22% | CAGR (5y): 0.18%
%
Regression: 18.03% | CAGR (5y): 24.66%
Capped at 30.00x (Historical 5y: 10.84x)
%