DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.36
Today's Fair Value
$28.56 +17.24%
Margin of Safety
+14.71%
Projected Value (5Y)
$46.00 +88.83%
Dividends Paid (5Y)
$2.45
DCF Inputs
Scenario
%
Regression: 7.26% | CAGR (5y): 27.4%
%
Regression: 3.41% | CAGR (5y): 4.01%
%
Regression: 67.67% | CAGR (5y): 77.58%
Capped at 18.00x (Historical 5y: 8.64x)
%