DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.60
Today's Fair Value
$23.99 +36.31%
Margin of Safety
+26.64%
Projected Value (5Y)
$38.64 +119.55%
Dividends Paid (5Y)
$4.45
DCF Inputs
Scenario
%
Regression: 2.55% | CAGR (5y): 40.86%
%
Regression: -0.19% | CAGR (5y): -0.79%
%
Regression: 0% | CAGR (5y): 41.67%
Capped at 30.00x (Historical 5y: 15.08x)
%