DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.28
Today's Fair Value
$80.44 +426.44%
Margin of Safety
+81.00%
Projected Value (5Y)
$129.55 +747.84%
Dividends Paid (5Y)
$3.60
DCF Inputs
Scenario
%
Regression: 13.17% | CAGR (5y): 35.81%
%
Regression: 0.6% | CAGR (5y): -0.42%
%
Regression: 17.03% | CAGR (5y): 10.9%
Capped at 13.67x (Historical 5y: 0.92x)
%