DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.77
Today's Fair Value
$36.60 +68.12%
Margin of Safety
+40.52%
Projected Value (5Y)
$58.95 +170.79%
Dividends Paid (5Y)
$3.28
DCF Inputs
Scenario
%
Regression: 10.48% | CAGR (5y): 2.21%
%
Regression: 1.88% | CAGR (5y): 5.89%
%
Regression: 16.4% | CAGR (5y): 12.26%
Capped at 30.00x (Historical 5y: 66.89x)
%