DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.49
Today's Fair Value
$24.79 +83.77%
Margin of Safety
+45.58%
Projected Value (5Y)
$39.93 +196%
Dividends Paid (5Y)
$10.07
DCF Inputs
Scenario
%
Regression: -0.43% | CAGR (5y): 17.55%
%
Regression: -0.1% | CAGR (5y): -0.2%
%
Regression: 4.45% | CAGR (5y): 23.65%
Capped at 30.00x (Historical 5y: 27.19x)
%