DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.69
Today's Fair Value
$24.55 +18.66%
Margin of Safety
+15.72%
Projected Value (5Y)
$39.53 +91.06%
Dividends Paid (5Y)
$0.98
DCF Inputs
Scenario
%
Regression: 19.2% | CAGR (5y): 36.73%
%
Regression: 2.48% | CAGR (5y): 4.2%
%
Regression: -0.84% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.62x)
%