DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.41
Today's Fair Value
$31.23 +69.64%
Margin of Safety
+41.05%
Projected Value (5Y)
$50.29 +173.17%
Dividends Paid (5Y)
$2.00
DCF Inputs
Scenario
%
Regression: 17.03% | CAGR (5y): 37.06%
%
Regression: 5.53% | CAGR (5y): 1.66%
%
Regression: 7.59% | CAGR (5y): 8.56%
Capped at 18.00x (Historical 5y: 20.79x)
%