DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.89
Today's Fair Value
$38.92 +130.43%
Margin of Safety
+56.60%
Projected Value (5Y)
$62.68 +271.11%
Dividends Paid (5Y)
$11.52
DCF Inputs
Scenario
%
Regression: -6.81% | CAGR (5y): 0.38%
%
Regression: 1.01% | CAGR (5y): 1%
%
Regression: 28.7% | CAGR (5y): 5.04%
Capped at 30.00x (Historical 5y: 12.11x)
%