DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.49
Today's Fair Value
$23.87 +16.5%
Margin of Safety
+14.16%
Projected Value (5Y)
$38.44 +87.6%
Dividends Paid (5Y)
$2.96
DCF Inputs
Scenario
%
Regression: 12.71% | CAGR (5y): 37.86%
%
Regression: 9.43% | CAGR (5y): 19.24%
%
Regression: 7.47% | CAGR (5y): 13.9%
Capped at 30.00x (Historical 5y: 22.59x)
%