DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.00
Today's Fair Value
$25.77 +51.59%
Margin of Safety
+34.03%
Projected Value (5Y)
$41.51 +144.18%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: 5.15% | CAGR (5y): 11.81%
%
Regression: -8.37% | CAGR (5y): -9.71%
%
Regression: 41.66% | CAGR (5y): 46.2%
Capped at 13.67x (Historical 5y: 0.84x)
%