DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.39
Today's Fair Value
$21.15 +15.01%
Margin of Safety
+13.05%
Projected Value (5Y)
$34.06 +85.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.6% | CAGR (5y): 2.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.51x)
%