DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.64
Today's Fair Value
$30.58 +73.36%
Margin of Safety
+42.32%
Projected Value (5Y)
$49.25 +179.2%
Dividends Paid (5Y)
$26.73
DCF Inputs
Scenario
%
Regression: 29.89% | CAGR (5y): 27.23%
%
Regression: 19.55% | CAGR (5y): 21.26%
%
Regression: 21.28% | CAGR (5y): 29.51%
Capped at 13.67x (Historical 5y: 1.06x)
%