DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.11
Today's Fair Value
$14.21 +27.9%
Margin of Safety
+21.82%
Projected Value (5Y)
$22.89 +106.03%
Dividends Paid (5Y)
$1.92
DCF Inputs
Scenario
%
Regression: 9.42% | CAGR (5y): 0%
%
Regression: 0.35% | CAGR (5y): 1.24%
%
Regression: 7.59% | CAGR (5y): 10.11%
Capped at 30.00x (Historical 5y: 4.71x)
%