DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.86
Today's Fair Value
$24.56 +30.22%
Margin of Safety
+23.21%
Projected Value (5Y)
$39.56 +109.76%
Dividends Paid (5Y)
$1.77
DCF Inputs
Scenario
%
Regression: 10.68% | CAGR (5y): 16.97%
%
Regression: -0.73% | CAGR (5y): -0.94%
%
Regression: 12.25% | CAGR (5y): -1.5%
Capped at 30.00x (Historical 5y: 25.96x)
%