DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.94
Today's Fair Value
$16.57 +85.35%
Margin of Safety
+46.05%
Projected Value (5Y)
$26.68 +198.43%
Dividends Paid (5Y)
$13.63
DCF Inputs
Scenario
%
Regression: 19.93% | CAGR (5y): 4.34%
%
Regression: 15.65% | CAGR (5y): 9.37%
%
Regression: 24.88% | CAGR (5y): 35.39%
Capped at 13.67x (Historical 5y: 1.07x)
%