DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.98
Today's Fair Value
$61.48 +339.77%
Margin of Safety
+77.26%
Projected Value (5Y)
$99.02 +608.3%
Dividends Paid (5Y)
$0.94
DCF Inputs
Scenario
%
Regression: 9.14% | CAGR (5y): -3.42%
%
Regression: -1.16% | CAGR (5y): -1.11%
%
Regression: 6.55% | CAGR (5y): -30.8%
Capped at 30.00x (Historical 5y: 11.9x)
%