DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.36
Today's Fair Value
$23.71 +153.31%
Margin of Safety
+60.52%
Projected Value (5Y)
$38.19 +308.01%
Dividends Paid (5Y)
$1.71
DCF Inputs
Scenario
%
Regression: 23.9% | CAGR (5y): 14.59%
%
Regression: -0.3% | CAGR (5y): -0.49%
%
Regression: 23.15% | CAGR (5y): 24.48%
Capped at 30.00x (Historical 5y: 24.2x)
%