DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.56
Today's Fair Value
$58.67 +234.11%
Margin of Safety
+70.07%
Projected Value (5Y)
$94.49 +438.1%
Dividends Paid (5Y)
$6.83
DCF Inputs
Scenario
%
Regression: -2.63% | CAGR (5y): 24.19%
%
Regression: 0.01% | CAGR (5y): 0.04%
%
Regression: -6.47% | CAGR (5y): -1.85%
Capped at 30.00x (Historical 5y: 15.87x)
%