DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.64
Today's Fair Value
$18.23 -36.35%
Margin of Safety
-57.10%
Projected Value (5Y)
$29.36 +2.51%
Dividends Paid (5Y)
$3.14
DCF Inputs
Scenario
%
Regression: 22.42% | CAGR (5y): 65.54%
%
Regression: 0.52% | CAGR (5y): 0.01%
%
Regression: 16.89% | CAGR (5y): 48.02%
Capped at 30.00x (Historical 5y: 40.26x)
%