DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.65
Today's Fair Value
$6.44 -25.55%
Margin of Safety
-34.32%
Projected Value (5Y)
$10.37 +19.88%
Dividends Paid (5Y)
$5.82
DCF Inputs
Scenario
%
Regression: 2.1% | CAGR (5y): 1.6%
%
Regression: 10.36% | CAGR (5y): 13.16%
%
Regression: -8.17% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.8x)
%