DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.82
Today's Fair Value
$13.80 +16.75%
Margin of Safety
+14.35%
Projected Value (5Y)
$22.22 +87.99%
Dividends Paid (5Y)
$7.58
DCF Inputs
Scenario
%
Regression: 19.93% | CAGR (5y): 4.34%
%
Regression: 15.65% | CAGR (5y): 9.37%
%
Regression: -1.03% | CAGR (5y): -1.25%
Capped at 13.67x (Historical 5y: 1.2x)
%