DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.48
Today's Fair Value
$24.74 +136.07%
Margin of Safety
+57.64%
Projected Value (5Y)
$39.85 +280.25%
Dividends Paid (5Y)
$8.52
DCF Inputs
Scenario
%
Regression: 3.73% | CAGR (5y): 27.67%
%
Regression: 0.03% | CAGR (5y): 2.06%
%
Regression: 6.27% | CAGR (5y): 20.11%
Capped at 30.00x (Historical 5y: 16.55x)
%